Valuation Amadeus IT Group, S.A. Deutsche Boerse AG
Stocks
AI3B
US02263T1043
IT Services & Consulting
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 56.50 EUR | +1.80% |
|
+6.60% | -9.60% |
| 07-31 | Amadeus IT Group, S.A., H1 2026 Earnings Call, Jul 31, 2026 | |
| 07-31 | Amadeus IT Group: 2026 guidance downgraded due to Middle East uncertainty |  |
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 | 23,729 | - | - |
| Change | - | -18.58% | 31.93% | 3.11% | -8.09% | -13.11% | - | - |
| Enterprise Value (EV) 1 | 29,874 | 21,842 | 31,087 | 31,988 | 29,550 | 25,869 | 25,416 | 24,467 |
| Change | - | -26.89% | 42.33% | 2.9% | -7.62% | -12.46% | -1.75% | -3.74% |
| P/E | -186x | 33.5x | 28.3x | 24.4x | 20.9x | 17.4x | 15.5x | 14x |
| PBR | 7.17x | - | 6.38x | 5.88x | 5.58x | 4.76x | 4.13x | 3.58x |
| PEG | - | -0x | 0.5x | 1.1x | 2.79x | 2.18x | 1.3x | 1.4x |
| Capitalization / Revenue | 10x | 4.87x | 5.3x | 4.84x | 4.19x | 3.48x | 3.19x | 2.97x |
| EV / Revenue | 11.2x | 4.87x | 5.71x | 5.21x | 4.53x | 3.79x | 3.42x | 3.06x |
| EV / EBITDA | 47.6x | 13.3x | 14.8x | 13.7x | 11.8x | 9.82x | 8.76x | 7.8x |
| EV / EBIT | -360x | 22.7x | 22x | 19.7x | 16.8x | 13.4x | 11.8x | 10.3x |
| EV / FCF | 170x | - | 26x | 24x | 22.7x | 18.5x | 16.5x | 14.8x |
| FCF Yield | 0.59% | - | 3.84% | 4.17% | 4.41% | 5.4% | 6.06% | 6.77% |
| Dividend per Share 2 | - | - | 1.24 | 1.39 | 1.54 | 1.63 | 1.814 | 2.018 |
| Rate of return | - | - | 1.91% | 2.04% | 2.45% | 2.89% | 3.21% | 3.57% |
| EPS 2 | -0.32 | 1.45 | 2.29 | 2.8 | 3.01 | 3.25 | 3.649 | 4.024 |
| Distribution rate | - | - | 54.1% | 49.6% | 51.2% | 50.2% | 49.7% | 50.2% |
| Net sales 1 | 2,670 | 4,486 | 5,441 | 6,142 | 6,517 | 6,823 | 7,431 | 7,987 |
| EBITDA 1 | 627.6 | 1,640 | 2,094 | 2,328 | 2,507 | 2,634 | 2,900 | 3,137 |
| EBIT 1 | -83 | 962.7 | 1,414 | 1,628 | 1,754 | 1,931 | 2,163 | 2,365 |
| Net income 1 | -142.4 | 664.3 | 1,118 | 1,253 | 1,336 | 1,400 | 1,572 | 1,725 |
| Net Debt 1 | 3,049 | - | 2,270 | 2,277 | 2,242 | 2,140 | 1,687 | 737.3 |
| Reference price 2 | 59.64 | 48.55 | 64.88 | 68.20 | 62.84 | 56.50 | 56.50 | 56.50 |
| Nbr of stocks (in thousands) | 449,787 | 449,884 | 444,145 | 435,658 | 434,575 | 419,987 | - | - |
| Announcement Date | 25/02/22 | 24/02/23 | 28/02/24 | 28/02/25 | 26/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.33x | 3.76x | 13.14x | 2.87% | 222B | |
| -111.05x | 17.66x | 101.96x | -.--% | 110B | |
| 12.61x | 1.39x | 7.32x | 3.81% | 104B | |
| 15.94x | 2.92x | 11.02x | 5.16% | 93.57B | |
| 21.19x | 5.51x | 13.53x | 2.7% | 63.41B | |
| 15.29x | 2.23x | 9.48x | 5.11% | 49.7B | |
| 20.51x | 1.51x | 9.56x | 0.93% | 38.71B | |
| 18.66x | 2.4x | 11.5x | 4.66% | 38.97B | |
| 19.39x | 1.58x | 9.66x | 1.51% | 37.83B | |
| Average | 3.99x | 4.33x | 20.80x | 2.97% | 84.2B | |
| Weighted average by Cap. | 0.19x | 5.10x | 24.30x | 2.93% |
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
- AI3B Stock
- Valuation Amadeus IT Group, S.A.
Select your edition
All financial news and data tailored to specific country editions
