|
Market Closed -
Xetra
11:35:28 2026-09-22 EDT
|
5-day change | 1st Jan Change | ||
| 17.04 EUR | +1.19% |
|
-1.16% | -60.60% |
| 08-06 | Amadeus FiRe AG, Q2 2026 Earnings Call, Aug 04, 2026 | |
| 08-04 | Amadeus FiRe AG Revises Earnings Guidance for Financial Year 2026 | CI |
Company Valuation: Amadeus FiRe AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,041 | 661 | 668.2 | 413.4 | 234.9 | 92.56 | - | - |
| Change | - | -36.48% | 1.08% | -38.13% | -43.17% | -60.6% | - | - |
| Enterprise Value (EV) 1 | 1,150 | 735.1 | 749.7 | 499.7 | 372.4 | 199.9 | 183.1 | 163.2 |
| Change | - | -36.11% | 2% | -33.35% | -25.47% | -46.31% | -8.4% | -10.86% |
| P/E | 29.9x | 17.2x | 17.3x | 12.7x | -98.3x | 32.7x | 10.4x | 6.04x |
| PBR | 7.51x | 3.97x | 4.69x | 2.68x | 1.81x | 0.7x | 0.66x | 0.62x |
| PEG | - | 1.7x | 2.83x | -0.8x | 1x | -0x | 0x | 0.1x |
| Capitalization / Revenue | 2.79x | 1.62x | 1.51x | 0.95x | 0.65x | 0.26x | 0.25x | 0.24x |
| EV / Revenue | 3.09x | 1.81x | 1.69x | 1.14x | 1.02x | 0.56x | 0.49x | 0.42x |
| EV / EBITDA | 13x | 7.96x | 7.81x | 5.88x | 8.65x | 4.35x | 3.51x | 2.75x |
| EV / EBIT | 18.9x | 10.8x | 11.6x | 9.13x | 36.5x | 12.7x | 7.67x | 5.01x |
| EV / FCF | 16.8x | 9.55x | 10.1x | 11x | 21.7x | 7.34x | 5.24x | 4.17x |
| FCF Yield | 5.95% | 10.5% | 9.93% | 9.05% | 4.61% | 13.6% | 19.1% | 24% |
| Dividend per Share 2 | 3.04 | 4.5 | 5 | 4.03 | - | - | 1.159 | 1.991 |
| Rate of return | 1.67% | 3.89% | 4.07% | 5.3% | - | - | 6.8% | 11.7% |
| EPS 2 | 6.09 | 6.71 | 7.12 | 6.01 | -0.44 | 0.521 | 1.64 | 2.822 |
| Distribution rate | 49.9% | 67.1% | 70.2% | 67.1% | - | - | 70.7% | 70.6% |
| Net sales 1 | 372.4 | 407.1 | 442.4 | 436.9 | 363.6 | 355.3 | 374.9 | 391.7 |
| EBITDA 1 | 88.78 | 92.4 | 96.06 | 85.04 | 43.06 | 45.99 | 52.11 | 59.45 |
| EBIT 1 | 61.02 | 68.02 | 64.7 | 54.7 | 10.21 | 15.74 | 23.88 | 32.56 |
| Net income 1 | 34.83 | 38.39 | 40.44 | 32.63 | -2.408 | 4.008 | 10.08 | 16.49 |
| Net Debt 1 | 109.8 | 74.06 | 81.59 | 86.3 | 137.4 | 107.4 | 90.56 | 70.67 |
| Reference price 2 | 182.00 | 115.60 | 123.00 | 76.10 | 43.25 | 17.04 | 17.04 | 17.04 |
| Nbr of stocks (in thousands) | 5,718 | 5,718 | 5,432 | 5,432 | 5,432 | 5,432 | - | - |
| Announcement Date | 3/22/22 | 3/21/23 | 3/19/24 | 3/26/25 | 3/26/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.32x | 0.56x | 4.32x | -.--% | 105M | |
| 22.06x | 4.53x | 15.15x | 2.65% | 107B | |
| 18.57x | 0.33x | 8.22x | 4.52% | 7.31B | |
| 13.32x | 0.28x | 7.64x | 4.08% | 5.1B | |
| 13.66x | 0.33x | 5.63x | 4.44% | 4.13B | |
| 29.22x | 0.63x | 13.3x | 6.41% | 3.72B | |
| 71.07x | 3.06x | 10.81x | -.--% | 3.52B | |
| 18.73x | 0.17x | 7.53x | 2.41% | 2.63B | |
| 12.88x | - | - | 4% | 1.45B | |
| 7.41x | - | - | 6.67% | 1.08B | |
| Average | 23.93x | 1.24x | 9.08x | 3.52% | 13.63B | |
| Weighted average by Cap. | 22.48x | 3.77x | 13.87x | 2.93% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- AAD Stock
- Valuation Amadeus FiRe AG
Select your edition
All financial news and data tailored to specific country editions
