|
Real-time Estimate
Tradegate
08:38:48 2026-08-31 EDT
|
5-day change | 1st Jan Change | ||
| 57.83 EUR | -0.53% |
|
-0.52% | -7.96% |
| 08-26 | Profit taking hits SAP on UBS downgrade and weak US signals | DP |
| 08-26 | UBS Triggers Profit-Taking in SAP With Downgrade | 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 | 24,418 | - | - |
| Change | - | -18.58% | 31.93% | 3.11% | -8.09% | -10.59% | - | - |
| Enterprise Value (EV) 1 | 29,874 | 21,842 | 31,087 | 31,988 | 29,550 | 26,527 | 26,050 | 25,171 |
| Change | - | -26.89% | 42.33% | 2.9% | -7.62% | -10.23% | -1.8% | -3.37% |
| P/E | -186x | 33.5x | 28.3x | 24.4x | 20.9x | 17.9x | 15.9x | 14.4x |
| PBR | 7.17x | - | 6.38x | 5.88x | 5.58x | 4.9x | 4.25x | 3.68x |
| PEG | - | -0x | 0.5x | 1.1x | 2.79x | 2.27x | 1.3x | 1.4x |
| Capitalization / Revenue | 10x | 4.87x | 5.3x | 4.84x | 4.19x | 3.58x | 3.28x | 3.06x |
| EV / Revenue | 11.2x | 4.87x | 5.71x | 5.21x | 4.53x | 3.89x | 3.5x | 3.15x |
| EV / EBITDA | 47.6x | 13.3x | 14.8x | 13.7x | 11.8x | 10x | 8.95x | 7.99x |
| EV / EBIT | -360x | 22.7x | 22x | 19.7x | 16.8x | 13.7x | 12x | 10.6x |
| EV / FCF | 170x | - | 26x | 24x | 22.7x | 18.5x | 16.7x | 15x |
| FCF Yield | 0.59% | - | 3.84% | 4.17% | 4.41% | 5.41% | 5.99% | 6.66% |
| Dividend per Share 2 | - | - | 1.24 | 1.39 | 1.54 | 1.625 | 1.822 | 2.034 |
| Rate of return | - | - | 1.91% | 2.04% | 2.45% | 2.8% | 3.13% | 3.5% |
| EPS 2 | -0.32 | 1.45 | 2.29 | 2.8 | 3.01 | 3.247 | 3.659 | 4.037 |
| Distribution rate | - | - | 54.1% | 49.6% | 51.2% | 50.1% | 49.8% | 50.4% |
| Net sales 1 | 2,670 | 4,486 | 5,441 | 6,142 | 6,517 | 6,823 | 7,436 | 7,989 |
| EBITDA 1 | 627.6 | 1,640 | 2,094 | 2,328 | 2,507 | 2,642 | 2,910 | 3,150 |
| EBIT 1 | -83 | 962.7 | 1,414 | 1,628 | 1,754 | 1,939 | 2,173 | 2,378 |
| Net income 1 | -142.4 | 664.3 | 1,118 | 1,253 | 1,336 | 1,399 | 1,577 | 1,731 |
| Net Debt 1 | 3,049 | - | 2,270 | 2,277 | 2,242 | 2,109 | 1,632 | 753.5 |
| Reference price 2 | 59.64 | 48.55 | 64.88 | 68.20 | 62.84 | 58.14 | 58.14 | 58.14 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 17.9x | 3.89x | 10.04x | 2.8% | 28.34B | |
| 23.13x | 3.77x | 13.16x | 2.87% | 222B | |
| 14.09x | 1.55x | 8.16x | 3.41% | 116B | |
| -114.74x | 18.24x | 105.52x | -.--% | 114B | |
| 15.17x | 2.77x | 10.47x | 5.42% | 88.66B | |
| 20.92x | 5.47x | 13.43x | 2.72% | 63.28B | |
| 14.99x | 2.19x | 9.28x | 5.2% | 48.47B | |
| 22.03x | 1.81x | 11.13x | 1.37% | 42.34B | |
| 21.31x | 1.62x | 10.27x | 0.87% | 40.69B | |
| 18.17x | 2.3x | 11.01x | 4.81% | 37.26B | |
| Average | 5.30x | 4.36x | 20.25x | 2.95% | 80.07B | |
| Weighted average by Cap. | 0.13x | 5.15x | 24.57x | 2.86% |
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
- Valuation Amadeus IT Group, S.A.
Select your edition
All financial news and data tailored to specific country editions
