The Discounted Cash Flow (DCF) valuation of Amadeus IT Group SA (AMS.MC) is 49.18 EUR. With the latest stock price at 73.68 EUR, the upside of Amadeus IT Group SA based on DCF is -33.2%.
Based on the latest price of 73.68 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 33.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.9% - 10.2% | 9.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 35.99 - 77.16 | 49.18 |
| Upside | -51.1% - 4.7% | -33.2% |