adidas AG (CHIX:ADSD) Cyclically Adjusted FCF per Share: €7.79 (As of Mar. 2026)


CHIX:ADSD adidas AG CHIX:ADSD
86 GF Score
Price €183.65
GF Value €214.47
Valuation Modestly Undervalued
View Full Analysis

What is adidas AG Cyclically Adjusted FCF per Share?

adidas AG CHIX:ADSD 86 Cyclically Adjusted FCF per Share is €7.79 as of Mar. 2026. GuruFocus rates CHIX:ADSD with a GF Score™ of 86/100 and a GF Value™ of €214.47 (Modestly Undervalued).

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

adidas AG's adjusted free cash flow per share for the three months ended in Mar. 2026 was €-2.381. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is €7.79 for the trailing ten years ended in Mar. 2026.

During the past 12 months, adidas AG's average Cyclically Adjusted FCF Growth Rate was 4.40% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 14.40% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 12.20% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of adidas AG was 16.50% per year. The lowest was 7.30% per year. And the median was 14.00% per year.

As of today (2026-07-09), adidas AG's current stock price is €183.65. adidas AG's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was €7.79. adidas AG's Cyclically Adjusted Price-to-FCF of today is 23.58.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of adidas AG was 86.05. The lowest was 17.10. And the median was 45.79.


adidas AG  (CHIX:ADSd) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

adidas AG's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=183.65/7.79
=23.58

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of adidas AG was 86.05. The lowest was 17.10. And the median was 45.79.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


adidas AG Cyclically Adjusted FCF per Share Related Terms


adidas AG Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for adidas AG's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

adidas AG Cyclically Adjusted FCF per Share Chart

adidas AG Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 5.65 5.16 6.39 7.76 7.51

adidas AG Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 7.45 7.35 7.67 7.51 7.79

CHIX:ADSD vs NKE, DECK, ONON: Cyclically Adjusted FCF per Share Comparison

For the Footwear & Accessories subindustry, adidas AG's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


adidas AG Cyclically Adjusted Price-to-FCF vs Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, adidas AG's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where adidas AG's Cyclically Adjusted Price-to-FCF falls into.


CHIX:ADSD
86GF Score
adidas AG CHIX:ADSD
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

adidas AG Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, adidas AG's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=-2.381/131.2583*131.2583
=-2.381

Current CPI (Mar. 2026) = 131.2583.

adidas AG Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.303 100.717 0.395
201609 1.419 101.017 1.844
201612 3.331 101.217 4.320
201703 -3.211 101.417 -4.156
201706 2.769 102.117 3.559
201709 1.842 102.717 2.354
201712 3.001 102.617 3.839
201803 -0.611 102.917 -0.779
201806 3.486 104.017 4.399
201809 3.374 104.718 4.229
201812 3.596 104.217 4.529
201903 1.570 104.217 1.977
201906 2.301 105.718 2.857
201909 2.242 106.018 2.776
201912 4.591 105.818 5.695
202003 -4.914 105.718 -6.101
202006 -0.415 106.618 -0.511
202009 -0.730 105.818 -0.906
202012 11.417 105.518 14.202
202103 0.220 107.518 0.269
202106 4.837 108.486 5.852
202109 3.407 109.435 4.086
202112 4.546 110.384 5.406
202203 -2.947 113.968 -3.394
202206 -1.208 115.760 -1.370
202209 -2.675 118.818 -2.955
202212 0.510 119.345 0.561
202303 -3.475 122.402 -3.726
202306 5.069 123.140 5.403
202309 5.526 124.195 5.840
202312 4.326 123.773 4.588
202403 -1.391 125.038 -1.460
202406 4.686 125.882 4.886
202409 4.674 126.198 4.861
202412 5.325 127.041 5.502
202503 -5.602 127.779 -5.755
202506 -0.494 128.412 -0.505
202509 2.921 129.255 2.966
202512 4.765 129.361 4.835
202603 -2.381 131.258 -2.381

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of €7.79 mean?
adidas AG (CHIX:ADSD) has a Cyclically Adjusted FCF per Share of €7.79 as of Mar. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on adidas AG and its competitors.
Is adidas AG's Cyclically Adjusted FCF per Share too high?
adidas AG's current Cyclically Adjusted FCF per Share is €7.79. Overall, adidas AG has a GF Score™ of 86/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does adidas AG's Cyclically Adjusted FCF per Share compare to NKE and DECK?
adidas AG's Cyclically Adjusted FCF per Share of €7.79 can be compared against companies in the Manufacturing - Apparel & Accessories industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for a Manufacturing - Apparel & Accessories company?
A good Cyclically Adjusted FCF per Share depends on the Manufacturing - Apparel & Accessories industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on adidas AG and its competitors. adidas AG's current Cyclically Adjusted FCF per Share is €7.79. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is adidas AG stock overvalued right now?
Based on GuruFocus' analysis, adidas AG (CHIX:ADSD) is currently considered Modestly Undervalued. The stock's GF Value™ is €214.47, compared to a current price of €183.65 — trading 14.4% below its estimated fair value. The current Cyclically Adjusted FCF per Share is €7.79. adidas AG's overall GF Score™ is 86/100. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For adidas AG (CHIX:ADSD), the current Cyclically Adjusted FCF per Share is €7.79 as of Mar. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is adidas AG (CHIX:ADSD) Overvalued in 2026?

Based on GuruFocus' analysis, adidas AG stock appears to be undervalued. The current stock price of €183.65 is trading 14.4% below its estimated GF Value™ of €214.47. GuruFocus considers adidas AG to be Modestly Undervalued.

Key valuation signals for CHIX:ADSD:

  • Cyclically Adjusted FCF per Share: €7.79
  • GF Value™: €214.47 vs. price of €183.65 (14.4% below fair value)
  • GF Score™: 86/100

No single metric tells the full story. See the CHIX:ADSD stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


adidas AG Business Description

Address Adi-Dassler-Strasse 1, Herzogenaurach, BY, DEU, 91074
Adidas designs, develops, produces, and markets athletic and leisure apparel, footwear, accessories, and sports equipment. Under its eponymous brand, it produces apparel for competitive athletics, casual activewear, and casual fashion. Adidas sells its products in more than 160 countries through about 2,000 owned retail stores, 15,000 Adidas-branded franchise stores (including about 8,000 in China), 150,000 wholesale doors, and an owned e-commerce site that is available in 67 countries. The company was founded in 1949 in Germany.
86GF Score

Get the complete analysis for CHIX:ADSD

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

€183.65
Price
€214.47
GF Value