|
Real-time Estimate
Tradegate
07:30:10 19/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 54.44 EUR | +0.07% |
|
+2.73% | -13.69% |
| 13/10 | Spanish stocks - Factors to watch on Oct 13 | RE |
| 02/10 | French supercomputer maker Bull doubles output to boost Europe's AI ambitions | RE |
Company Valuation: Amadeus IT Group, S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 26,825 | 21,842 | 28,816 | 29,712 | 27,309 | 22,847 | - | - |
| Change | - | -18.58% | 31.93% | 3.11% | -8.09% | -16.34% | - | - |
| Enterprise Value (EV) 1 | 29,874 | 21,842 | 31,087 | 31,988 | 29,550 | 24,987 | 24,494 | 23,605 |
| Change | - | -26.89% | 42.33% | 2.9% | -7.62% | -15.44% | -1.97% | -3.63% |
| P/E | -186x | 33.5x | 28.3x | 24.4x | 20.9x | 16.7x | 14.8x | 13.3x |
| PBR | 7.17x | - | 6.38x | 5.88x | 5.58x | 4.53x | 3.93x | 3.48x |
| PEG | - | -0x | 0.5x | 1.1x | 2.79x | 2.04x | 1.1x | 1.2x |
| Capitalization / Revenue | 10x | 4.87x | 5.3x | 4.84x | 4.19x | 3.35x | 3.07x | 2.84x |
| EV / Revenue | 11.2x | 4.87x | 5.71x | 5.21x | 4.53x | 3.66x | 3.29x | 2.94x |
| EV / EBITDA | 47.6x | 13.3x | 14.8x | 13.7x | 11.8x | 9.48x | 8.4x | 7.45x |
| EV / EBIT | -360x | 22.7x | 22x | 19.7x | 16.8x | 13x | 11.3x | 9.98x |
| EV / FCF | 170x | - | 26x | 24x | 22.7x | 18x | 15.6x | 13.9x |
| FCF Yield | 0.59% | - | 3.84% | 4.17% | 4.41% | 5.57% | 6.4% | 7.18% |
| Dividend per Share 2 | - | - | 1.24 | 1.39 | 1.54 | 1.609 | 1.816 | 2.041 |
| Rate of return | - | - | 1.91% | 2.04% | 2.45% | 2.96% | 3.34% | 3.75% |
| EPS 2 | -0.32 | 1.45 | 2.29 | 2.8 | 3.01 | 3.257 | 3.683 | 4.082 |
| Distribution rate | - | - | 54.1% | 49.6% | 51.2% | 49.4% | 49.3% | 50% |
| Net sales 1 | 2,670 | 4,486 | 5,441 | 6,142 | 6,517 | 6,818 | 7,445 | 8,039 |
| EBITDA 1 | 627.6 | 1,640 | 2,094 | 2,328 | 2,507 | 2,635 | 2,917 | 3,170 |
| EBIT 1 | -83 | 962.7 | 1,414 | 1,628 | 1,754 | 1,918 | 2,165 | 2,366 |
| Net income 1 | -142.4 | 664.3 | 1,118 | 1,253 | 1,336 | 1,396 | 1,581 | 1,742 |
| Net Debt 1 | 3,049 | - | 2,270 | 2,277 | 2,242 | 2,140 | 1,647 | 758 |
| Reference price 2 | 59.64 | 48.55 | 64.88 | 68.20 | 62.84 | 54.40 | 54.40 | 54.40 |
| Nbr of stocks (in thousands) | 449,787 | 449,884 | 444,145 | 435,658 | 434,575 | 419,987 | - | - |
| Announcement Date | 25/2/22 | 24/2/23 | 28/2/24 | 28/2/25 | 26/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.7x | 3.66x | 9.48x | 2.96% | 25.7B | |
| 22.87x | 3.72x | 13.04x | 2.91% | 219B | |
| 23.04x | 4.84x | 11.86x | 0.72% | 198B | |
| 15.68x | 1.78x | 9.18x | 3.02% | 136B | |
| -120.79x | 16.73x | 92.01x | -.--% | 108B | |
| -511.15x | 36.29x | 149.08x | -.--% | 106B | |
| 16.07x | 2.9x | 11.18x | 5.01% | 93.97B | |
| 22.61x | 5.86x | 14.38x | 2.51% | 67.63B | |
| 15.19x | 2.22x | 9.42x | 5.13% | 49.56B | |
| 24.75x | 2.06x | 13.03x | 1.26% | 48.6B | |
| Average | -47.50x | 8.01x | 33.27x | 2.35% | 105.16B | |
| Weighted average by Cap. | -47.43x | 8.20x | 33.75x | 2.11% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- AMS Stock
- Valuation Amadeus IT Group, S.A.
Select your edition
All financial news and data tailored to specific country editions
