The Discounted Cash Flow (DCF) valuation of Amadeus IT Group SA (AMS.MC) is 50.15 EUR. With the latest stock price at 68.20 EUR, the upside of Amadeus IT Group SA based on DCF is -26.5%.
Based on the latest price of 68.20 EUR and our DCF valuation, Amadeus IT Group SA (AMS.MC) is a sell. selling AMS.MC stocks now will result in a potential gain of 26.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 10.2% | 8.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 36.04 - 81.72 | 50.15 |
| Upside | -47.2% - 19.8% | -26.5% |