Amadeus Fire AG
DUS:AAD

Watchlist Manager
Amadeus Fire AG Logo
Amadeus Fire AG
DUS:AAD
Watchlist
Price: 43.35 EUR 2.85% Market Closed
Market Cap: 389.1m EUR

Relative Value

The Relative Value of one AAD stock under the Base Case scenario is hidden EUR. Compared to the current market price of 43.35 EUR, Amadeus Fire AG is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

AAD Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
51
Median 3Y
1.3
Median 5Y
1.5
Industry
1.3
Forward
0.6
vs History
8
vs Industry
46
Median 3Y
16.5
Median 5Y
18.1
Industry
18.6
Forward
37.4
vs History
54
vs Industry
58
Median 3Y
7.9
Median 5Y
8.5
Industry
12.8
vs History
62
vs Industry
46
Median 3Y
16.5
Median 5Y
9.6
Industry
16.9
vs History
98
vs Industry
32
Median 3Y
3.8
Median 5Y
4.1
Industry
2.5
vs History
98
vs Industry
47
Median 3Y
1.4
Median 5Y
1.6
Industry
1.4
Forward
0.7
vs History
98
vs Industry
56
Median 3Y
2.6
Median 5Y
3
Industry
3.3
vs History
98
vs Industry
55
Median 3Y
6.8
Median 5Y
7.4
Industry
9.7
Forward
5.9
vs History
32
vs Industry
50
Median 3Y
10.3
Median 5Y
11.5
Industry
12.3
Forward
15.1
vs History
46
vs Industry
51
Median 3Y
8.6
Median 5Y
9.5
Industry
11.9
vs History
30
vs Industry
46
Median 3Y
9.6
Median 5Y
10.9
Industry
13.8
vs History
98
vs Industry
47
Median 3Y
1.9
Median 5Y
2.1
Industry
1.7

Multiples Across Competitors

AAD Competitors Multiples
Amadeus Fire AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Amadeus Fire AG
DUS:AAD
234.9m EUR 0.6 38.6 5.2 13.7
JP
Recruit Holdings Co Ltd
TSE:6098
12.6T JPY 3.5 28.9 18.9 22.7
NL
Randstad NV
AEX:RAND
5.7B EUR 0.2 108.9 8.4 18.8
CH
Adecco Group AG
SIX:ADEN
3.9B CHF 0.2 14.9 8.4 11.7
US
Robert Half Inc
SWB:RHJ
3.9B EUR 0.8 29.3 24.5 35.4
CN
51job Inc
F:IWQ
3.9B EUR 7.2 49.7 39.9 40.7
JP
Persol Holdings Co Ltd
TSE:2181
644.7B JPY 0.4 19.2 6.7 10.7
US
Korn Ferry
NYSE:KFY
3.4B USD 1.2 13.2 6.4 8
JP
TechnoPro Holdings Inc
TSE:6028
502.9B JPY 2.1 30.7 17 19.2
PL
Benefit Systems SA
WSE:BFT
11.5B PLN 2.8 21.9 11.5 19
US
TriNet Group Inc
NYSE:TNET
2.9B USD 0.6 21.4 11.2 14.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Amadeus Fire AG
DUS:AAD
Average EV/EBITDA: 14.4
5.2
-2%
N/A
JP
Recruit Holdings Co Ltd
TSE:6098
18.9
12%
1.6
NL
R
Randstad NV
AEX:RAND
8.4
5%
1.7
CH
A
Adecco Group AG
SIX:ADEN
8.4
8%
1
US
R
Robert Half Inc
SWB:RHJ
24.5
13%
1.9
CN
5
51job Inc
F:IWQ
39.9
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
6.7
8%
0.8
US
Korn Ferry
NYSE:KFY
6.4
9%
0.7
JP
TechnoPro Holdings Inc
TSE:6028
17
12%
1.4
PL
B
Benefit Systems SA
WSE:BFT
11.5
26%
0.4
US
TriNet Group Inc
NYSE:TNET
11.2
5%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Amadeus Fire AG
DUS:AAD
Average EV/EBIT: 19.5
13.7
-6%
N/A
JP
Recruit Holdings Co Ltd
TSE:6098
22.7
N/A N/A
NL
R
Randstad NV
AEX:RAND
18.8
18%
1
CH
A
Adecco Group AG
SIX:ADEN
11.7
14%
0.8
US
R
Robert Half Inc
SWB:RHJ
35.4
14%
2.5
CN
5
51job Inc
F:IWQ
40.7
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
10.7
N/A N/A
US
Korn Ferry
NYSE:KFY
8
10%
0.8
JP
TechnoPro Holdings Inc
TSE:6028
19.2
N/A N/A
PL
B
Benefit Systems SA
WSE:BFT
19
27%
0.7
US
TriNet Group Inc
NYSE:TNET
14.5
1%
14.5