TopFunds

Adyen N.V.

AMS: ADYEN.AS

Stock price

885 EUR

(-67.16%) 5 years

Software - InfrastructureInvestable Universe

Insider Transactions

5Y price score: (92)
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: -67.16%
DATE RANGE:
EUR PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
No insider transactions available.

772.4

52-week range

1600.8

885

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

1.8 %

Dividend Yield TTM

-

Market cap

$ 27,910

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

24.9

Price / Book TTM

4.7

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

1.8

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

(35.9) %

(67.2) %

94.5 %

Free cash flow per share growth

364.3 %

(12.2) %

540.6 %

Earnings per share growth

30.6 %

294.9 %

2,848.2 %

Analyst ratings

Buy

2

Hold

1

Sell

0

Financials

all figures in EUR Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
1.1
3.3
2.4
4.3
7.7
8.5
15.3
18.2
22.4
29.6
33.6
40.3%
49
67.6
93.2
128.6
177.3
181.3
02FCF per share
4.5
6.2
6.4
12.1
16.8
32.6
57.7
62
57.8
51.3
28.6
20.4%
130.1
179.6
248.1
342.5
473
478.7
03Dividends per share
Help
Adjusted for splitsLearn more
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
04Dividends payout, %
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
05Revenue
$ 100.2
$ 165
$ 218.3
$ 348.9
$ 534.3
$ 684.2
$ 1,002
$ 1,330
$ 1,626
$ 2,015
$ 2,673
38.9%
$ 3,712
$ 5,155
$ 7,159
$ 9,941
$ 13,806
$ 14,220
06ㅤ% Change
-
64.7%
32.3%
59.9%
53.1%
28.1%
46.4%
32.8%
22.2%
23.9%
32.7%
38.9%
38.9%
38.9%
38.9%
38.9%
38.9%
38.9%
07Net Income
33.6
97.2
71.3
131.1
234.3
261
469.7
564.1
698.3
925.2
1,063
41.3%
1,561
2,168
3,011
4,182
5,807
5,981
08ㅤ% Margin
33.6%
58.9%
32.7%
37.6%
43.9%
38.2%
46.9%
42.4%
43%
45.9%
39.8%
42.1% A
42.1%
42.1%
42.1%
42.1%
42.1%
42.1%
09CFO
138.4
193.7
200.7
384
529.5
1,017
1,820
2,021
1,870
1,705
1,030
22.2%
4,309
5,985
8,311
11,542
16,029
16,510
10ㅤ% Of revenue
138.2%
117.4%
91.9%
110.1%
99.1%
148.6%
181.7%
152%
115%
84.6%
38.6%
116.1% A
116.1%
116.1%
116.1%
116.1%
116.1%
116.1%
11CAPEX
(6.9)
(12.5)
(11)
(13.8)
(15.2)
(17.1)
(51.4)
(95.6)
(69.7)
(101.2)
(125.8)
33.8%
(168.3)
(225.1)
(301)
(402.7)
(538.6)
(720.4)
12ㅤ% Change
-
82.5%
(12)%
25.2%
10%
12.6%
200.6%
86%
(27)%
45.2%
24.2%
33.8% A
33.8%
33.8%
33.8%
33.8%
33.8%
33.8%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
131.5
181.2
189.7
370.2
514.3
999.6
1,769
1,926
1,800
1,604
904.6
21.3%
4,141
5,760
8,010
11,140
15,491
15,790
14Total assets
821.4
1,376
1,137
1,860
2,609
4,159
5,776
7,620
9,568
11,425
12,257
31%
16,061
21,045
27,576
36,133
47,346
62,040
15ㅤ% Change
-
67.5%
(17.3)%
63.6%
40.2%
59.4%
38.9%
31.9%
25.6%
19.4%
7.3%
31%
31%
31%
31%
31%
31%
31%
16Total liabilities
575.6
1,061
747.4
1,278
1,741
2,940
3,965
5,204
6,418
7,194
6,971
28.3%
9,135
11,970
15,684
20,552
26,930
35,287
17ㅤ% Of assets
70.1%
77.1%
65.7%
68.7%
66.7%
70.7%
68.7%
68.3%
67.1%
63%
56.9%
56.9% A
56.9%
56.9%
56.9%
56.9%
56.9%
56.9%
18Shareholders Equity
245.8
315
389.8
582.4
868.3
1,218
1,810
2,416
3,151
4,232
5,285
35.9%
6,926
9,075
11,891
15,581
20,417
26,753
19Net Debt
(499.3)
(680.1)
(567.9)
(1,232)
(678.4)
(2,602)
(4,454)
(6,251)
(7,995)
(9,737)
(10,545)
35.7%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
29,446
29,446
29,446
30,544
30,528
30,668
30,676
31,046
31,157
31,264
31,611
0.7%
31,836
32,063
32,291
32,521
32,753
32,986
21ㅤ% Change
-
-
-
3.7%
(0.1)%
0.5%
-
1.2%
0.4%
0.3%
1.1%
0.7%
0.7%
0.7%
0.7%
0.7%
0.7%
0.7%
22ROA
4.1%
7.1%
6.3%
7.1%
9%
6.3%
8.1%
7.4%
7.3%
8.1%
8.7%
-
9.7%
10.3%
10.9%
11.6%
12.3%
9.6%
23ROE
13.7%
30.9%
18.3%
22.5%
27%
21.4%
26%
23.4%
22.2%
21.9%
20.1%
-
22.5%
23.9%
25.3%
26.8%
28.4%
22.4%
24Interest coverage
7,602.1
467.9
196.4
170.9
88.2
53.2
59
78.5
208.1
48.9
147.4
-
-
-
-
-
-
-
25Dividend Yield
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
26P/E Ratio
399.1
137.9
188
106.8
92.8
220.7
150.1
70.8
51.8
48.4
40.8
-
-
-
-
-
-
-
27Stock price range
-
-
-
411-738
463-743
683-1970
1675-2766
1155-2354
631-1690
1027-1570
1234-1846
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
13,363
13,398
13,381
14,008
21,735
57,620
70,499
39,909
36,179
44,777
43,314
12.5%
182,374
199,557
218,458
239,250
262,120
-
29FCF Yield
1%
1.4%
1.4%
2.6%
2.4%
1.7%
2.5%
4.8%
5%
3.6%
2.1%
7.8%
2.3%
2.9%
3.7%
4.7%
5.9%
-
30Average stock price
-
-
-
574.6
602.8
1,326
2,220.3
1,755
1,160.3
1,298.5
1,539.9
15.1%
5,728.6
6,224
6,765.3
7,356.8
8,003.1
-
31 CEO
PD
Pieter Willem van der Does