Amadeus IT Group SA
MAD:AMS

Watchlist Manager
Amadeus IT Group SA Logo
Amadeus IT Group SA
MAD:AMS
Watchlist
Price: 67.96 EUR 1.22% Market Closed
Market Cap: 29.6B EUR

Relative Value

The Relative Value of one AMS stock under the Base Case scenario is 80.21 EUR. Compared to the current market price of 67.96 EUR, Amadeus IT Group SA is Undervalued by 15%.

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
80.21 EUR
Undervaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
24
Median 3Y
4.9
Median 5Y
5.1
Industry
2.4
Forward
4.4
vs History
44
vs Industry
24
Median 3Y
24.7
Median 5Y
22.8
Industry
22.6
Forward
20.9
vs History
87
vs Industry
36
Median 3Y
15.6
Median 5Y
17.1
Industry
16.8
vs History
42
vs Industry
27
Median 3Y
23.1
Median 5Y
18.8
Industry
21.4
vs History
66
vs Industry
16
Median 3Y
6
Median 5Y
6
Industry
2.8
vs History
68
vs Industry
22
Median 3Y
5.2
Median 5Y
5.4
Industry
2.4
Forward
4.6
vs History
63
vs Industry
30
Median 3Y
6.9
Median 5Y
7.2
Industry
4.8
vs History
73
vs Industry
22
Median 3Y
15.5
Median 5Y
14.6
Industry
12.3
Forward
12
vs History
47
vs Industry
25
Median 3Y
19.4
Median 5Y
18.1
Industry
15.9
Forward
16.4
vs History
88
vs Industry
33
Median 3Y
16.8
Median 5Y
18.3
Industry
15.3
vs History
61
vs Industry
23
Median 3Y
25.3
Median 5Y
24.1
Industry
18.5
vs History
19
vs Industry
32
Median 3Y
3
Median 5Y
2.9
Industry
2.4

Multiples Across Competitors

AMS Competitors Multiples
Amadeus IT Group SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
ES
Amadeus IT Group SA
MAD:AMS
29.7B EUR 4.8 23.7 13.1 18.6
US
Visa Inc
NYSE:V
751.6B USD 20 38.3 28.9 30.2
US
Mastercard Inc
NYSE:MA
517.5B USD 17.8 39.4 29.3 31
US
Automatic Data Processing Inc
NASDAQ:ADP
125B USD 6.2 31.3 21.5 23.8
US
Fiserv Inc
NYSE:FI
102.3B USD 4.9 31.5 14 21.1
US
PayPal Holdings Inc
NASDAQ:PYPL
68.8B USD 2.2 15.1 9.9 11.5
NL
Adyen NV
AEX:ADYEN
49.9B EUR 22.1 53.9 40.1 44.7
US
Paychex Inc
NASDAQ:PAYX
54.6B USD 10 31.4 21.7 23.3
US
Fidelity National Information Services Inc
NYSE:FIS
41.2B USD 4 51.3 14.2 28.6
US
Broadridge Financial Solutions Inc
NYSE:BR
27.8B USD 4.1 35.2 21.2 27.3
US
Toast Inc
NYSE:TOST
23.4B USD 4.7 1 229.5 203.2 353.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ES
Amadeus IT Group SA
MAD:AMS
Average EV/EBITDA: 37.9
13.1
10%
1.3
US
Visa Inc
NYSE:V
28.9
12%
2.4
US
Mastercard Inc
NYSE:MA
29.3
14%
2.1
US
Automatic Data Processing Inc
NASDAQ:ADP
21.5
7%
3.1
US
F
Fiserv Inc
NYSE:FI
14
12%
1.2
US
PayPal Holdings Inc
NASDAQ:PYPL
9.9
8%
1.2
NL
Adyen NV
AEX:ADYEN
40.1
32%
1.3
US
Paychex Inc
NASDAQ:PAYX
21.7
7%
3.1
US
Fidelity National Information Services Inc
NYSE:FIS
14.2
13%
1.1
US
Broadridge Financial Solutions Inc
NYSE:BR
21.2
14%
1.5
US
Toast Inc
NYSE:TOST
203.2
111%
1.8