Valuation Amadeus IT Group, S.A. Deutsche Boerse AG
Stocks
AI3A
ES0109067019
IT Services & Consulting
|
Market Closed -
Deutsche Boerse AG
10:13:17 2026-09-17 EDT
|
5-day change | 1st Jan Change | ||
| 55.70 EUR | +1.75% |
|
+2.73% | -10.91% |
| 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 | 23,418 | - | - |
| Change | - | -18.58% | 31.93% | 3.11% | -8.09% | -14.25% | - | - |
| Enterprise Value (EV) 1 | 29,874 | 21,842 | 31,087 | 31,988 | 29,550 | 25,624 | 25,074 | 24,213 |
| Change | - | -26.89% | 42.33% | 2.9% | -7.62% | -13.29% | -2.15% | -3.44% |
| P/E | -186x | 33.5x | 28.3x | 24.4x | 20.9x | 17.2x | 15.3x | 13.8x |
| PBR | 7.17x | - | 6.38x | 5.88x | 5.58x | 4.7x | 4.08x | 3.53x |
| PEG | - | -0x | 0.5x | 1.1x | 2.79x | 2.3x | 1.2x | 1.3x |
| Capitalization / Revenue | 10x | 4.87x | 5.3x | 4.84x | 4.19x | 3.43x | 3.14x | 2.92x |
| EV / Revenue | 11.2x | 4.87x | 5.71x | 5.21x | 4.53x | 3.75x | 3.37x | 3.02x |
| EV / EBITDA | 47.6x | 13.3x | 14.8x | 13.7x | 11.8x | 9.71x | 8.62x | 7.69x |
| EV / EBIT | -360x | 22.7x | 22x | 19.7x | 16.8x | 13.2x | 11.5x | 10.2x |
| EV / FCF | 170x | - | 26x | 24x | 22.7x | 18.4x | 16.2x | 14.7x |
| FCF Yield | 0.59% | - | 3.84% | 4.17% | 4.41% | 5.44% | 6.17% | 6.82% |
| 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% | 2.91% | 3.28% | 3.68% |
| 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 | 55.76 | 55.76 | 55.76 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 23.32x | 3.79x | 13.25x | 2.85% | 224B | |
| 14.09x | 1.55x | 8.16x | 3.41% | 116B | |
| -129.79x | 18.1x | 100.35x | -.--% | 117B | |
| 14.17x | 2.58x | 9.74x | 5.8% | 82.55B | |
| 19.85x | 5.25x | 12.89x | 2.86% | 59.74B | |
| 13.9x | 2.01x | 8.53x | 5.61% | 44.75B | |
| 22.11x | 1.81x | 11.28x | 1.37% | 44B | |
| 21.19x | 1.61x | 10.23x | 0.89% | 41.4B | |
| 17.27x | 2.18x | 10.33x | 5.06% | 35.34B | |
| Average | 1.79x | 4.32x | 20.53x | 3.09% | 84.92B | |
| Weighted average by Cap. | -3.73x | 5.21x | 24.68x | 2.89% |
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
- AI3A Stock
- Valuation Amadeus IT Group, S.A.
Select your edition
All financial news and data tailored to specific country editions
