As of 2025-10-13, the Intrinsic Value of Adyen NV (ADYEN.AS) is 1,202.71 EUR. This ADYEN.AS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,467.60 EUR, the upside of Adyen NV is -18.00%.
The range of the Intrinsic Value is 922.99 - 2,203.54 EUR
Based on its market price of 1,467.60 EUR and our intrinsic valuation, Adyen NV (ADYEN.AS) is overvalued by 18.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 922.99 - 2,203.54 | 1,202.71 | -18.0% |
| DCF (Growth 10y) | 1,127.29 - 2,810.29 | 1,497.27 | 2.0% |
| DCF (EBITDA 5y) | 733.26 - 1,081.11 | 904.26 | -38.4% |
| DCF (EBITDA 10y) | 913.45 - 1,398.83 | 1,139.08 | -22.4% |
| Fair Value | 790.63 - 790.63 | 790.63 | -46.13% |
| P/E | 655.97 - 1,104.26 | 920.35 | -37.3% |
| EV/EBITDA | 581.08 - 846.03 | 713.05 | -51.4% |
| EPV | 969.42 - 1,232.19 | 1,100.80 | -25.0% |
| DDM - Stable | 345.97 - 1,585.22 | 965.60 | -34.2% |
| DDM - Multi | 677.90 - 2,448.86 | 1,065.93 | -27.4% |
| Market Cap (mil) | 46,244.07 |
| Beta | 1.77 |
| Outstanding shares (mil) | 31.51 |
| Enterprise Value (mil) | 34,073.37 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.10% |
| Cost of Debt | 6.05% |
| WACC | 7.09% |