|
Market Closed -
London S.E.
11:30:00 2026-09-16 EDT
|
5-day change | 1st Jan Change | ||
| 55.00 EUR | +1.33% |
|
+1.89% | -6.30% |
| 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 | 23,301 | - | - |
| Change | - | -18.58% | 31.93% | 3.11% | -8.09% | -14.68% | - | - |
| Enterprise Value (EV) 1 | 29,874 | 21,842 | 31,087 | 31,988 | 29,550 | 25,507 | 24,957 | 24,095 |
| Change | - | -26.89% | 42.33% | 2.9% | -7.62% | -13.68% | -2.16% | -3.45% |
| P/E | -186x | 33.5x | 28.3x | 24.4x | 20.9x | 17.1x | 15.2x | 13.7x |
| PBR | 7.17x | - | 6.38x | 5.88x | 5.58x | 4.67x | 4.06x | 3.51x |
| PEG | - | -0x | 0.5x | 1.1x | 2.79x | 2.29x | 1.2x | 1.3x |
| Capitalization / Revenue | 10x | 4.87x | 5.3x | 4.84x | 4.19x | 3.41x | 3.13x | 2.9x |
| EV / Revenue | 11.2x | 4.87x | 5.71x | 5.21x | 4.53x | 3.74x | 3.35x | 3x |
| EV / EBITDA | 47.6x | 13.3x | 14.8x | 13.7x | 11.8x | 9.66x | 8.58x | 7.65x |
| EV / EBIT | -360x | 22.7x | 22x | 19.7x | 16.8x | 13.2x | 11.5x | 10.1x |
| EV / FCF | 170x | - | 26x | 24x | 22.7x | 18x | 16.1x | 14.5x |
| FCF Yield | 0.59% | - | 3.84% | 4.17% | 4.41% | 5.54% | 6.21% | 6.89% |
| 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% | 2.92% | 3.29% | 3.7% |
| 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 | 55.48 | 55.48 | 55.48 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.39x | 3.94x | 13.76x | 2.72% | 234B | |
| 14.33x | 1.58x | 8.32x | 3.34% | 118B | |
| -126.64x | 17.65x | 97.86x | -.--% | 114B | |
| 14.57x | 2.66x | 10.03x | 5.64% | 84.9B | |
| 19.8x | 5.24x | 12.86x | 2.87% | 59.74B | |
| 14.12x | 2.05x | 8.68x | 5.52% | 45.47B | |
| 22.17x | 1.82x | 11.31x | 1.32% | 44.12B | |
| 20.98x | 1.59x | 10.13x | 0.9% | 41B | |
| 17.28x | 2.18x | 10.43x | 5.06% | 35.36B | |
| Average | 2.33x | 4.30x | 20.38x | 3.04% | 86.31B | |
| Weighted average by Cap. | -1.93x | 5.11x | 24.00x | 2.84% |
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
- 0P2W Stock
- Valuation Amadeus IT Group, S.A.
Select your edition
All financial news and data tailored to specific country editions
