AAD Relative Valuation - Amadeus Fire AG

Watchlist Manager

Watchlist

Price: 24.2 EUR 0.41% Market Closed

Market Cap: €131.4m

	Amadeus Fire AG XETRA:AAD	DE
	Cyberloq Technologies Inc OTC:CLOQ	US
C	Century Extrusions Ltd NSE:CENTEXT	IN

Relative Value

The Relative Value of one AAD stock under the Base Case scenario is 75.46 EUR. Compared to the current market price of 24.2 EUR, Amadeus Fire AG is Undervalued by 68%.

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.

What is Relative Valuation?

How is Relative Value calculated?

AAD Relative Value

Base Case

Undervaluation 68%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
DE		Amadeus Fire AG XETRA:AAD	130.9m EUR	0.3	21.1	3.3	8.6
JP		Recruit Holdings Co Ltd TSE:6098	9.9T JPY	2.7	21.4	13.7	16.2
NL	R	Randstad NV AEX:RAND	4.1B EUR	0.2	14.6	6.2	10.1
CN	5	51job Inc F:IWQ	3.9B EUR	7.1	49	39.1	39.9
CH	A	Adecco Group AG SIX:ADEN	3.1B CHF	0.1	11.7	7	9.5
US	R	Robert Half Inc SWB:RHJ	3.3B EUR	0.7	29.6	27	45.4
US		Korn Ferry NYSE:KFY	3.2B USD	1.1	12	5.4	6.8
JP		TechnoPro Holdings Inc TSE:6028	502.9B JPY	2.1	30.7	17	19.2
JP	P	Persol Holdings Co Ltd TSE:2181	501.5B JPY	0.3	12.7	4.6	7.2
PL	B	Benefit Systems SA WSE:BFT	11.6B PLN	2.8	22	11.6	19.1
CY		HeadHunter Group PLC MOEX:HHRU	197.7B RUB	8.9	22.9	16	17.8

				Revenue Growth	P/S to Growth
DE		Amadeus Fire AG XETRA:AAD	Average P/S: 2.4 0.3	-3%	N/A
JP		Recruit Holdings Co Ltd TSE:6098	2.7	5%	0.5
NL	R	Randstad NV AEX:RAND	0.2	3%	0.1
CN	5	51job Inc F:IWQ	7.1	N/A	N/A
CH	A	Adecco Group AG SIX:ADEN	0.1	3%	0
US	R	Robert Half Inc SWB:RHJ	0.7	4%	0.2
US		Korn Ferry NYSE:KFY	1.1	5%	0.2
JP		TechnoPro Holdings Inc TSE:6028	2.1	9%	0.2
JP	P	Persol Holdings Co Ltd TSE:2181	0.3	6%	0.1
PL	B	Benefit Systems SA WSE:BFT	2.8	24%	0.1
CY		HeadHunter Group PLC MOEX:HHRU	8.9	N/A	N/A

				Earnings Growth	PEG
DE		Amadeus Fire AG XETRA:AAD	Average P/E: 22.5 21.1	-12%	N/A
JP		Recruit Holdings Co Ltd TSE:6098	21.4	19%	1.1
NL	R	Randstad NV AEX:RAND	14.6	28%	0.5
CN	5	51job Inc F:IWQ	49	N/A	N/A
CH	A	Adecco Group AG SIX:ADEN	11.7	23%	0.5
US	R	Robert Half Inc SWB:RHJ	29.6	30%	1
US		Korn Ferry NYSE:KFY	12	11%	1.1
JP		TechnoPro Holdings Inc TSE:6028	30.7	19%	1.6
JP	P	Persol Holdings Co Ltd TSE:2181	12.7	14%	0.9
PL	B	Benefit Systems SA WSE:BFT	22	28%	0.8
CY		HeadHunter Group PLC MOEX:HHRU	22.9	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
DE		Amadeus Fire AG XETRA:AAD	Average EV/EBITDA: 13.7 3.3	-9%	N/A
JP		Recruit Holdings Co Ltd TSE:6098	13.7	13%	1.1
NL	R	Randstad NV AEX:RAND	6.2	10%	0.6
CN	5	51job Inc F:IWQ	39.1	N/A	N/A
CH	A	Adecco Group AG SIX:ADEN	7	11%	0.6
US	R	Robert Half Inc SWB:RHJ	27	54%	0.5
US		Korn Ferry NYSE:KFY	5.4	9%	0.6
JP		TechnoPro Holdings Inc TSE:6028	17	12%	1.4
JP	P	Persol Holdings Co Ltd TSE:2181	4.6	7%	0.7
PL	B	Benefit Systems SA WSE:BFT	11.6	29%	0.4
CY		HeadHunter Group PLC MOEX:HHRU	16	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
DE		Amadeus Fire AG XETRA:AAD	Average EV/EBIT: 18.2 8.6	-12%	N/A
JP		Recruit Holdings Co Ltd TSE:6098	16.2	N/A	N/A
NL	R	Randstad NV AEX:RAND	10.1	17%	0.6
CN	5	51job Inc F:IWQ	39.9	N/A	N/A
CH	A	Adecco Group AG SIX:ADEN	9.5	16%	0.6
US	R	Robert Half Inc SWB:RHJ	45.4	73%	0.6
US		Korn Ferry NYSE:KFY	6.8	10%	0.7
JP		TechnoPro Holdings Inc TSE:6028	19.2	N/A	N/A
JP	P	Persol Holdings Co Ltd TSE:2181	7.2	N/A	N/A
PL	B	Benefit Systems SA WSE:BFT	19.1	29%	0.7
CY		HeadHunter Group PLC MOEX:HHRU	17.8	N/A	N/A

Amadeus Fire AG
XETRA:AAD

Relative Value

Valuation Multiples

Multiples Across Competitors

AAD Competitors Multiples
Amadeus Fire AG Competitors

See Also

Company

Help

Tools

Stocks

Amadeus Fire AG XETRA:AAD

Relative Value

Valuation Multiples

Multiples Across Competitors

AAD Competitors Multiples Amadeus Fire AG Competitors

See Also

Company

Help

Tools

Stocks

Amadeus Fire AG
XETRA:AAD

AAD Competitors Multiples
Amadeus Fire AG Competitors