The Discounted Cash Flow (DCF) valuation of Amadeus IT Group SA (AMS.MC) is 57.59 EUR. With the latest stock price at 49.54 EUR, the upside of Amadeus IT Group SA based on DCF is 16.3%.
Based on the latest price of 49.54 EUR and our DCF valuation, Amadeus IT Group SA (AMS.MC) is a buy. buying AMS.MC stocks now will result in a potential gain of 16.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.3% | 8.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 43.14 - 86.84 | 57.59 |
| Upside | -12.9% - 75.3% | 16.3% |