Intrinsic Value of S&P & Nasdaq Contact Us

adidas AG ADDDF OTC

Other OTC • Consumer Cyclical • Apparel - Footwear & Accessories • DE • USD

SharesGrow Score
69/100
4/7 Pass
SharesGrow Intrinsic Value
N/A
Negative cash flow

adidas AG (ADDDF) generated $588.78M in operating cash flow for fiscal year 2025. After capital expenditures of $362.86M, free cash flow was $225.92M.

Free cash flow margin was 0.9% of revenue. Cash conversion ratio was 0.44x, suggesting some earnings are non-cash.

The company returned $356.87M in dividends and $42.98M in share buybacks to shareholders during the period.

Criteria supported by this page:

  • HEALTH (67/100, Partial) — cash generation is adequate but may not fully cover debt in stressed conditions
  • MOAT (73/100, Pass) — $225.92M (0.9% FCF margin) supports a durable competitive advantage
  • INCOME (45/100) — Cash conversion ratio was 0.44x suggests some earnings are non-cash items

Overall SharesGrow Score: 69/100 with 4/7 criteria passed.

SharesGrow 7-Criteria Score
69/100
SG Score
View full scorecard →
VALUE
75/100
Price-to-Earnings & upside
→ Valuation
FUTURE
75/100
Analyst consensus
→ Forecast
~
PAST
75/100
→ Income
~
HEALTH
67/100
Debt-to-Equity & liquidity
Proven by this page
MOAT
73/100
Proven by this page
GROWTH
73/100
→ Income
~
INCOME
45/100
→ Income
adidas AG Cash Flow History
Metric TTM FY2025 FY2024 FY2023 FY2022
Operating Cash Flow $676.64M$588.78M$2.91B$2.63B$-543M
Capital Expenditure $-439.94M$-362.86M$-540M$-504M$-695M
Free Cash Flow $236.7M$225.92M$2.37B$2.13B$-1.24B
Contact Us
🎓
SharesGrow Academy
Learn how to calculate Intrinsic Value and find undervalued stocks.
Weekly live sessions
Send us a message