Adyen N.V.

By default your notes are visible only to you.

824.4

52-week range

1750.4

939.3

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:

Valuation

Free Cash Flow Yield

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

3.1 %

Dividend Yield TTM

Market cap

29,622

Price / Earnings TTM

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

27.9

Price / Book TTM

5.6

PEG TTM

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

2.1

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

(44.1) %

(50.6) %

106.4 %

Free cash flow per share growth

(44.2) %

(12.2) %

540.6 %

Earnings per share growth

13.6 %

294.9 %

2,848.2 %

Founded: 2,006

Employees: 4,345

Business Summary:Adyen N.V. operates a payments platform in Europe, the Middle East, Africa, North America, the Asia Pacific, Latin America. The company's platform integrates payments stack that include gateway, risk management, processing, issuing, acquiring, and settlement services. It offers a back-end infrastructure for authorizing payments across merchants' sales channels, as well as online, mobile, in-store, and APIs; and data insights. The company's platform services a range of merchants across various verticals, connecting them directly to Visa, Mastercard, and other payment methods. Adyen N.V. was incorporated in 2006 and is headquartered in Amsterdam, the Netherlands.

Fair Value Reference Estimate