Valuation Amadeus IT Group, S.A. Deutsche Boerse AG
Stocks
AI3B
US02263T1043
IT Services & Consulting
|
Market Closed -
Deutsche Boerse AG
02:04:54 2026-09-18 EDT
|
5-day change | 1st Jan Change | ||
| 55.50 EUR | 0.00% |
|
+0.91% | -11.20% |
| 09-16 | Deutsche Bank Upgrades Amadeus IT Group to Buy, Boosts PT | MT |
| 08-26 | Profit taking hits SAP on UBS downgrade and weak US signals | DP |
Company Valuation: Amadeus IT Group, S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 26,825 | 21,842 | 28,816 | 29,712 | 27,309 | 23,091 | - | - |
| Change | - | -18.58% | 31.93% | 3.11% | -8.09% | -15.45% | - | - |
| Enterprise Value (EV) 1 | 29,874 | 21,842 | 31,087 | 31,988 | 29,550 | 25,297 | 24,747 | 23,885 |
| Change | - | -26.89% | 42.33% | 2.9% | -7.62% | -14.39% | -2.17% | -3.48% |
| P/E | -186x | 33.5x | 28.3x | 24.4x | 20.9x | 17x | 15.1x | 13.6x |
| PBR | 7.17x | - | 6.38x | 5.88x | 5.58x | 4.63x | 4.02x | 3.48x |
| PEG | - | -0x | 0.5x | 1.1x | 2.79x | 2.27x | 1.2x | 1.3x |
| Capitalization / Revenue | 10x | 4.87x | 5.3x | 4.84x | 4.19x | 3.38x | 3.1x | 2.88x |
| EV / Revenue | 11.2x | 4.87x | 5.71x | 5.21x | 4.53x | 3.71x | 3.32x | 2.98x |
| EV / EBITDA | 47.6x | 13.3x | 14.8x | 13.7x | 11.8x | 9.58x | 8.51x | 7.58x |
| EV / EBIT | -360x | 22.7x | 22x | 19.7x | 16.8x | 13.1x | 11.4x | 10x |
| EV / FCF | 170x | - | 26x | 24x | 22.7x | 18.2x | 16x | 14.5x |
| FCF Yield | 0.59% | - | 3.84% | 4.17% | 4.41% | 5.51% | 6.25% | 6.91% |
| Dividend per Share 2 | - | - | 1.24 | 1.39 | 1.54 | 1.622 | 1.828 | 2.052 |
| Rate of return | - | - | 1.91% | 2.04% | 2.45% | 2.95% | 3.32% | 3.73% |
| EPS 2 | -0.32 | 1.45 | 2.29 | 2.8 | 3.01 | 3.235 | 3.647 | 4.043 |
| Distribution rate | - | - | 54.1% | 49.6% | 51.2% | 50.1% | 50.1% | 50.8% |
| Net sales 1 | 2,670 | 4,486 | 5,441 | 6,142 | 6,517 | 6,826 | 7,449 | 8,029 |
| EBITDA 1 | 627.6 | 1,640 | 2,094 | 2,328 | 2,507 | 2,640 | 2,909 | 3,149 |
| EBIT 1 | -83 | 962.7 | 1,414 | 1,628 | 1,754 | 1,936 | 2,173 | 2,381 |
| Net income 1 | -142.4 | 664.3 | 1,118 | 1,253 | 1,336 | 1,396 | 1,573 | 1,728 |
| Net Debt 1 | 3,049 | - | 2,270 | 2,277 | 2,242 | 2,206 | 1,656 | 794.4 |
| Reference price 2 | 59.64 | 48.55 | 64.88 | 68.20 | 62.84 | 54.98 | 54.98 | 54.98 |
| Nbr of stocks (in thousands) | 449,787 | 449,884 | 444,145 | 435,658 | 434,575 | 419,987 | - | - |
| Announcement Date | 2/25/22 | 2/24/23 | 2/28/24 | 2/28/25 | 2/26/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.54x | 3.69x | 12.88x | 2.95% | 216B | |
| -130.35x | 18.18x | 100.79x | -.--% | 117B | |
| 13.46x | 1.48x | 7.8x | 3.56% | 111B | |
| 13.63x | 2.48x | 9.35x | 6.03% | 79.37B | |
| 19.51x | 5.17x | 12.71x | 2.91% | 58.38B | |
| 13.79x | 1.99x | 8.45x | 5.65% | 44.37B | |
| 22.36x | 1.83x | 11.42x | 1.31% | 43.97B | |
| 21.06x | 1.6x | 10.17x | 0.89% | 40.66B | |
| 17.22x | 2.17x | 10.3x | 5.08% | 35.23B | |
| Average | 1.47x | 4.29x | 20.43x | 3.15% | 82.93B | |
| Weighted average by Cap. | -4.86x | 5.23x | 24.92x | 2.95% |
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
- AMS Stock
- AI3B Stock
- Valuation Amadeus IT Group, S.A.
Select your edition
All financial news and data tailored to specific country editions
