As of 2025-05-18, the Intrinsic Value of Amadeus Fire AG (AAD.DE) is 105.56 EUR. This AAD.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 80.00 EUR, the upside of Amadeus Fire AG is 32.00%.
The range of the Intrinsic Value is 80.45 - 150.45 EUR
Based on its market price of 80.00 EUR and our intrinsic valuation, Amadeus Fire AG (AAD.DE) is undervalued by 32.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 80.45 - 150.45 | 105.56 | 32.0% |
| DCF (Growth 10y) | 100.37 - 183.59 | 130.33 | 62.9% |
| DCF (EBITDA 5y) | 44.70 - 62.94 | 48.35 | -39.6% |
| DCF (EBITDA 10y) | 68.86 - 96.21 | 76.63 | -4.2% |
| Fair Value | 77.27 - 77.27 | 77.27 | -3.41% |
| P/E | 54.81 - 92.61 | 79.53 | -0.6% |
| EV/EBITDA | 35.24 - 83.33 | 48.43 | -39.5% |
| EPV | 163.79 - 248.05 | 205.92 | 157.4% |
| DDM - Stable | 45.62 - 105.28 | 75.45 | -5.7% |
| DDM - Multi | 72.26 - 124.76 | 91.07 | 13.8% |
| Market Cap (mil) | 434.40 |
| Beta | 0.62 |
| Outstanding shares (mil) | 5.43 |
| Enterprise Value (mil) | 520.70 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.68% |
| Cost of Debt | 4.25% |
| WACC | 6.88% |