The Discounted Cash Flow (DCF) valuation of Amadeus Fire AG (AAD.DE) is 105.56 EUR. With the latest stock price at 80.00 EUR, the upside of Amadeus Fire AG based on DCF is 32.0%.
Based on the latest price of 80.00 EUR and our DCF valuation, Amadeus Fire AG (AAD.DE) is a buy. buying AAD.DE stocks now will result in a potential gain of 32.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 8.2% | 6.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 80.45 - 150.45 | 105.56 |
| Upside | 0.6% - 88.1% | 32.0% |