Amadeus IT Group SA
MAD:AMS

Watchlist Manager
Amadeus IT Group SA Logo
Amadeus IT Group SA
MAD:AMS
Watchlist
Price: 73 EUR -0.92% Market Closed
Market Cap: 31.8B EUR
Have any thoughts about
Amadeus IT Group SA?
Write Note

Relative Value

The Relative Value of one AMS stock under the Base Case scenario is 81.15 EUR. Compared to the current market price of 73 EUR, Amadeus IT Group SA is Undervalued by 10%.

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.

AMS Relative Value
Base Case
81.15 EUR
Undervaluation 10%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
46
vs Industry
24
Median 3Y
5.1
Median 5Y
5.1
Industry
2.4
Forward
4.7
vs History
30
vs Industry
24
Median 3Y
24.7
Median 5Y
22.8
Industry
22.6
Forward
22.4
vs History
66
vs Industry
36
Median 3Y
15.6
Median 5Y
17.1
Industry
16.9
vs History
33
vs Industry
27
Median 3Y
23.4
Median 5Y
18.8
Industry
21.6
vs History
34
vs Industry
16
Median 3Y
6
Median 5Y
6
Industry
2.9
vs History
49
vs Industry
22
Median 3Y
5.3
Median 5Y
5.4
Industry
2.4
Forward
4.9
vs History
49
vs Industry
30
Median 3Y
7.1
Median 5Y
7.2
Industry
4.9
vs History
60
vs Industry
22
Median 3Y
15.5
Median 5Y
14.6
Industry
12.5
Forward
12.8
vs History
34
vs Industry
25
Median 3Y
19.5
Median 5Y
18.1
Industry
16
Forward
17.6
vs History
68
vs Industry
33
Median 3Y
16.8
Median 5Y
18.3
Industry
15.5
vs History
44
vs Industry
23
Median 3Y
25.3
Median 5Y
24.1
Industry
18.8
vs History
1
vs Industry
32
Median 3Y
3
Median 5Y
2.9
Industry
2.4

Multiples Across Competitors

AMS Competitors Multiples
Amadeus IT Group SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
ES
Amadeus IT Group SA
MAD:AMS
31.9B EUR 5.2 25.4 14 19.9
US
Visa Inc
NYSE:V
766.1B USD 20.4 39 29.4 30.7
US
Mastercard Inc
NYSE:MA
520.9B USD 17.9 39.6 29.5 31.2
US
Automatic Data Processing Inc
NASDAQ:ADP
130.8B USD 6.5 32.8 22.5 24.9
US
Fiserv Inc
NYSE:FI
89.8B USD 4.3 27.6 12.6 19
US
PayPal Holdings Inc
NASDAQ:PYPL
70.3B USD 2.2 15.5 10.1 11.8
NL
Adyen NV
AEX:ADYEN
50.6B EUR 22.5 54.7 40.8 45.6
US
Paychex Inc
NASDAQ:PAYX
56.1B USD 10.4 32.4 22.3 23.9
US
Fidelity National Information Services Inc
NYSE:FIS
41.4B USD 4.1 51.6 14.2 28.7
US
Broadridge Financial Solutions Inc
NYSE:BR
27.9B USD 4.1 35.4 21.3 27.4
US
Toast Inc
NYSE:TOST
24.5B USD 4.9 1 290.9 214.1 372.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ES
Amadeus IT Group SA
MAD:AMS
Average EV/EBITDA: 39.2
14
10%
1.4
US
Visa Inc
NYSE:V
29.4
12%
2.5
US
Mastercard Inc
NYSE:MA
29.5
14%
2.1
US
Automatic Data Processing Inc
NASDAQ:ADP
22.5
7%
3.2
US
F
Fiserv Inc
NYSE:FI
12.6
12%
1.1
US
PayPal Holdings Inc
NASDAQ:PYPL
10.1
8%
1.3
NL
Adyen NV
AEX:ADYEN
40.8
32%
1.3
US
Paychex Inc
NASDAQ:PAYX
22.3
7%
3.2
US
Fidelity National Information Services Inc
NYSE:FIS
14.2
13%
1.1
US
Broadridge Financial Solutions Inc
NYSE:BR
21.3
14%
1.5
US
Toast Inc
NYSE:TOST
214.1
111%
1.9