As of 2025-06-20, the Intrinsic Value of Amadeus IT Group SA (AMS.MC) is 50.15 EUR. This AMS.MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 68.20 EUR, the upside of Amadeus IT Group SA is -26.50%.
The range of the Intrinsic Value is 36.04 - 81.72 EUR
Based on its market price of 68.20 EUR and our intrinsic valuation, Amadeus IT Group SA (AMS.MC) is overvalued by 26.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 36.04 - 81.72 | 50.15 | -26.5% |
| DCF (Growth 10y) | 46.68 - 99.97 | 63.29 | -7.2% |
| DCF (EBITDA 5y) | 33.65 - 48.50 | 40.70 | -40.3% |
| DCF (EBITDA 10y) | 43.69 - 64.01 | 52.97 | -22.3% |
| Fair Value | 69.42 - 69.42 | 69.42 | 1.79% |
| P/E | 37.38 - 64.89 | 51.42 | -24.6% |
| EV/EBITDA | 22.14 - 78.66 | 45.44 | -33.4% |
| EPV | 36.27 - 50.04 | 43.15 | -36.7% |
| DDM - Stable | 21.77 - 60.44 | 41.11 | -39.7% |
| DDM - Multi | 35.09 - 71.02 | 46.51 | -31.8% |
| Market Cap (mil) | 30,724.10 |
| Beta | 1.06 |
| Outstanding shares (mil) | 450.50 |
| Enterprise Value (mil) | 33,020.60 |
| Market risk premium | 7.44% |
| Cost of Equity | 9.53% |
| Cost of Debt | 4.25% |
| WACC | 8.93% |