Amadeus Fire AG
XETRA:AAD
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
P/FCFE
Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.
Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.
Valuation Scenarios
If P/FCFE returns to its 3-Year Average (16.3), the stock would be worth €164.97 (585% upside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 2.4 | €24.1 |
0%
|
| 3-Year Average | 16.3 | €164.97 |
+585%
|
| 5-Year Average | 9.6 | €97.03 |
+303%
|
| Industry Average | 4.6 | €46.16 |
+92%
|
| Country Average | 22 | €222.48 |
+823%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| DE |
|
Amadeus Fire AG
XETRA:AAD
|
130.9m EUR | 2.4 | -54.4 | |
| JP |
|
Recruit Holdings Co Ltd
TSE:6098
|
10.3T JPY | 22.7 | 24.9 | |
| NL |
R
|
Randstad NV
AEX:RAND
|
4.4B EUR | 12.2 | 16 | |
| CN |
5
|
51job Inc
F:IWQ
|
3.9B EUR | 341.5 | 49 | |
| US |
R
|
Robert Half Inc
SWB:RHJ
|
3.9B EUR | 17 | 35 | |
| CH |
A
|
Adecco Group AG
SIX:ADEN
|
3B CHF | 19.9 | 11.1 | |
| PL |
B
|
Benefit Systems SA
WSE:BFT
|
13.1B PLN | 9.4 | 23 | |
| US |
|
Korn Ferry
NYSE:KFY
|
3.4B USD | 12.1 | 12.9 | |
| JP |
P
|
Persol Holdings Co Ltd
TSE:2181
|
519.1B JPY | 10.7 | 13.2 | |
| JP |
|
TechnoPro Holdings Inc
TSE:6028
|
502.9B JPY | 40.4 | 30.7 | |
| SG |
|
Jinhai International Group Holdings Ltd
HKEX:2225
|
23.8B HKD | -1 041.2 | -228.3 |
Market Distribution
| Min | 0.3 |
| 30th Percentile | 12.8 |
| Median | 22 |
| 70th Percentile | 33.7 |
| Max | 8 508.8 |
Other Multiples
Amadeus Fire AG
Glance View
Amadeus FiRe AG engages in the provision of staffing services and solutions. The company is headquartered in Frankfurt, Hessen and currently employs 3,816 full-time employees. The firm operates through two segments: Personnel Services and Training. The Personnel Services focuses on the fields of commerce and information technology (IT), such as accounting, banking, office and information technology services. The Training segment offers corporate and private customers training with a particular focus on finance, accounting, tax and financial control, and provides a service that complements the professional focus the Personnel Services segment. The firm operates from approximately 20 locations across Germany.
