Valuation Amadeus IT Group, S.A.

Stocks

Real-time Estimate Tradegate 11:02:56 2026-11-11 EST			5-day change	1st Jan Change
61.85 ^EUR	+0.37%		+3.79%	-1.50%

11-09	Finnair Says Some Customer Information Affected in Amadeus IT Group Data Breach	MT
11-09	Finnair Says Some Customer Information Affected in Amadeus IT Group Data Breach	MT

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	25,880	-	-
Change	-	-18.58%	31.93%	3.11%	-8.09%	-5.23%	-	-
Enterprise Value (EV) ¹	29,874	21,842	31,087	31,988	29,550	28,060	27,436	26,582
Change	-	-26.89%	42.33%	2.9%	-7.62%	-5.04%	-2.22%	-3.11%
P/E	-186x	33.5x	28.3x	24.4x	20.9x	18.9x	16.6x	14.9x
PBR	7.17x	-	6.38x	5.88x	5.58x	5.04x	4.38x	3.89x
PEG	-	-0x	0.5x	1.1x	2.79x	2.34x	1.2x	1.3x
Capitalization / Revenue	10x	4.87x	5.3x	4.84x	4.19x	3.8x	3.47x	3.21x
EV / Revenue	11.2x	4.87x	5.71x	5.21x	4.53x	4.12x	3.68x	3.3x
EV / EBITDA	47.6x	13.3x	14.8x	13.7x	11.8x	10.6x	9.4x	8.36x
EV / EBIT	-360x	22.7x	22x	19.7x	16.8x	14.5x	12.6x	11.2x
EV / FCF	170x	-	26x	24x	22.7x	20.1x	17.4x	15.5x
FCF Yield	0.59%	-	3.84%	4.17%	4.41%	4.97%	5.75%	6.44%
Dividend per Share ²	-	-	1.24	1.39	1.54	1.604	1.813	2.045
Rate of return	-	-	1.91%	2.04%	2.45%	2.6%	2.94%	3.32%
EPS ²	-0.32	1.45	2.29	2.8	3.01	3.253	3.705	4.129
Distribution rate	-	-	54.1%	49.6%	51.2%	49.3%	48.9%	49.5%
Net sales ¹	2,670	4,486	5,441	6,142	6,517	6,812	7,450	8,050
EBITDA ¹	627.6	1,640	2,094	2,328	2,507	2,645	2,920	3,180
EBIT ¹	-83	962.7	1,414	1,628	1,754	1,931	2,169	2,375
Net income ¹	-142.4	664.3	1,118	1,253	1,336	1,400	1,600	1,765
Net Debt ¹	3,049	-	2,270	2,277	2,242	2,180	1,556	702.4
Reference price ²	59.64	48.55	64.88	68.20	62.84	61.62	61.62	61.62
Nbr of stocks (in thousands)	449,787	449,884	444,145	435,658	434,575	419,992	-	-
Announcement Date	2/25/22	2/24/23	2/28/24	2/28/25	2/26/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AMADEUS IT GROUP, S.A.	18.94x	4.12x	10.61x	2.6%	28.86B
IBM	24.46x	3.96x	13.8x	2.77%	231B
SALESFORCE, INC.	20.43x	4.35x	10.68x	0.81%	176B
ACCENTURE PLC	17.63x	2x	10.32x	2.65%	153B
CLOUDFLARE, INC.	-541.26x	36.72x	151.04x	-.--%	110B
SNOWFLAKE INC.	-117.51x	16.12x	88.67x	-.--%	104B
TATA CONSULTANCY SERVICES LTD.	16.14x	2.91x	11.22x	4.99%	95.52B
RELX PLC	22.88x	5.96x	14.64x	2.45%	68.88B
INFOSYS LIMITED	15.15x	2.2x	9.35x	5.09%	49.86B
HCL TECHNOLOGIES LIMITED	19.02x	2.5x	11.62x	4.47%	40.62B
Average	-50.41x	8.08x	33.19x	2.58%	106B
Weighted average by Cap.	-51.50x	8.24x	33.83x	2.22%