Valuation Adyen N.V.

Equities

Real-time Euronext Amsterdam Other stock markets 06:02:07 09/02/2026 pm IST			5-day change	1st Jan Change
1,171.80 ^EUR	+3.26%		-7.41%	-14.78%

05:16pm	Uber Technologies, Adyen Renew Partnrership for Global Payments, Kiosks	MT
03:17pm	Adyen, Uber expand global partnership, launch phone-free platform	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	57,736	71,526	39,917	36,188	45,234	35,755	35,755	-
Change	-	23.88%	-44.19%	-9.34%	25%	-20.95%	0%	-
Enterprise Value (EV) ¹	54,998	67,052	37,821	33,344	35,473	27,736	26,067	23,939
Change	-	21.92%	-43.59%	-11.84%	6.38%	-21.81%	-6.02%	-8.16%
P/E ratio	224x	151x	70.9x	52x	48.6x	33.6x	27.4x	22.3x
PBR	47.5x	39.5x	16.6x	11.5x	10.6x	6.78x	5.41x	4.37x
PEG	-	1.9x	3.8x	2.2x	1.5x	2.4x	1.2x	1x
Capitalization / Revenue	84.4x	71.4x	30x	22.3x	22.7x	15x	12.3x	10.1x
EV / Revenue	80.4x	67x	28.4x	20.5x	17.8x	11.6x	8.96x	6.76x
EV / EBITDA	137x	106x	51.9x	44.9x	35.7x	22.2x	16.4x	11.9x
EV / EBIT	147x	113x	56.9x	50.7x	40x	24.9x	18.1x	13.1x
EV / FCF	148x	37.9x	62.3x	52.1x	41.3x	25.3x	18.9x	14.1x
FCF Yield	0.67%	2.64%	1.61%	1.92%	2.42%	3.95%	5.29%	7.12%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	8.51	15.32	18.17	22.43	29.59	33.72	41.37	51
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	684.2	1,002	1,330	1,626	1,996	2,383	2,908	3,540
EBITDA ¹	402.5	630	728.3	743	992.3	1,247	1,587	2,008
EBIT ¹	373.9	595	664.7	657.6	887.8	1,116	1,439	1,831
Net income ¹	261	469.7	564.1	698.3	925.2	1,075	1,309	1,622
Net Debt ¹	-2,737	-4,473	-2,096	-2,843	-9,761	-8,019	-9,689	-11,816
Reference price ²	1,905.00	2,311.50	1,288.40	1,166.60	1,437.00	1,134.80	1,134.80	1,134.80
Nbr of stocks (in thousands)	30,308	30,943	30,982	31,020	31,478	31,508	31,508	-
Announcement Date	10/02/21	09/02/22	08/02/23	08/02/24	13/02/25	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ADYEN N.V.	33.65x	11.64x	22.25x	-.--%	4.22TCr
INTUIT INC.	28.07x	5.73x	13.68x	1.06%	12TCr
ROBINHOOD MARKETS, INC.	40.61x	16.44x	29.1x	-.--%	7.45TCr
ROCKET COMPANIES, INC.	-150.32x	-	-	4.24%	5.32TCr
FIDELITY NATIONAL INFORMATION SERVICES, INC.	80.58x	3.57x	8.7x	3.12%	2.69TCr
HITHINK ROYALFLUSH INFORMATION NETWORK CO., LTD.	70.52x	32.15x	64.21x	1.06%	2.65TCr
FUTU HOLDINGS LIMITED	15.27x	1.82x	3.01x	-.--%	2.11TCr
AFFIRM HOLDINGS, INC.	53.47x	4.16x	14.92x	-.--%	1.9TCr
KASPI BANK	6.37x	1.41x	4.28x	-.--%	1.41TCr
CIRCLE INTERNET GROUP, INC.	-42.11x	4.19x	20.92x	-	1.34TCr
Average	13.61x	9.01x	20.12x	1.05%	4.14TCr
Weighted average by Cap.	11.62x	9.87x	20.54x	1.17%