Amadeus Fire AG
XETRA:AAD

Watchlist Manager
Amadeus Fire AG Logo
Amadeus Fire AG
XETRA:AAD
Watchlist
Price: 74.8 EUR 1.22% Market Closed
Market Cap: 406.2m EUR
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one AAD stock under the Base Case scenario is 129.14 EUR. Compared to the current market price of 74.8 EUR, Amadeus Fire AG is Undervalued by 42%.

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
Base Case
129.14 EUR
Undervaluation 42%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.9
P/S
P/S
Price to Sales
0.9
vs History
98
vs Industry
51
Median 3Y
1.5
Median 5Y
1.7
Industry
1.3
Forward
1
More Details
12.5
P/E
P/E
Price to Earnings
12.5
vs History
98
vs Industry
46
Median 3Y
15.7
Median 5Y
18.1
Industry
18.7
Forward
16.8
More Details
7.7
P/OCF
P/OCF
Price to OCF
7.7
vs History
71
vs Industry
58
Median 3Y
7.7
Median 5Y
8.4
Industry
12.5
More Details
19.3
P/FCFE
P/FCFE
Price to FCFE
19.3
vs History
25
vs Industry
46
Median 3Y
11.5
Median 5Y
7.6
Industry
17
More Details
2.6
P/B
P/B
Price to Book Value
2.6
vs History
98
vs Industry
32
Median 3Y
4
Median 5Y
4.5
Industry
2.3
More Details
1
EV/S
EV/S
Enterprise Value to Sales
1
vs History
98
vs Industry
47
Median 3Y
1.6
Median 5Y
1.8
Industry
1.3
Forward
1.1
More Details
1.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.9
vs History
98
vs Industry
56
Median 3Y
2.8
Median 5Y
3.5
Industry
3.1
More Details
5.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
5.4
vs History
98
vs Industry
55
Median 3Y
7
Median 5Y
8.1
Industry
9.8
Forward
6.5
More Details
8.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
8.3
vs History
98
vs Industry
50
Median 3Y
10.3
Median 5Y
11.6
Industry
12.9
Forward
9.5
More Details
8.6
EV/OCF
EV/OCF
Enterprise Value to OCF
8.6
vs History
65
vs Industry
51
Median 3Y
8.5
Median 5Y
9
Industry
11.8
More Details
10.1
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
10.1
vs History
58
vs Industry
46
Median 3Y
9.5
Median 5Y
10.4
Industry
13.9
More Details
1.4
EV/IC
EV/IC
Enterprise Value to IC
1.4
vs History
98
vs Industry
47
Median 3Y
2.1
Median 5Y
2.1
Industry
1.7
More Details

Multiples Across Competitors

AAD Competitors Multiples
Amadeus Fire AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Amadeus Fire AG
XETRA:AAD
406.3m EUR 0.9 12.5 5.4 8.3
JP
Recruit Holdings Co Ltd
TSE:6098
11.3T JPY 3.2 30 18.3 22.7
US
Robert Half Inc
SWB:RHJ
6.4B EUR 1.3 35.6 23.1 28.3
NL
Randstad NV
AEX:RAND
6.2B EUR 0.3 49.3 8.9 19
US
Robert Half International Inc
NYSE:RHI
4.5B USD 0.8 21.9 13.5 16.5
CN
51job Inc
F:IWQ
3.9B EUR 7.3 50.1 40.4 41.1
CH
Adecco Group AG
SIX:ADEN
3.6B CHF 0.2 12.7 7.4 10.5
US
TriNet Group Inc
NYSE:TNET
3.8B USD 0.8 22.1 10.8 13.2
JP
Persol Holdings Co Ltd
TSE:2181
555.3B JPY 0.4 15.5 5.6 8.8
US
Korn Ferry
NYSE:KFY
3.2B USD 1.2 13.1 6.7 8.2
US
Insperity Inc
NYSE:NSP
2.9B USD 0.4 32.3 14 19.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Amadeus Fire AG
XETRA:AAD
Average EV/EBITDA: 14
5.4
-2%
N/A
JP
Recruit Holdings Co Ltd
TSE:6098
18.3
12%
1.5
US
R
Robert Half Inc
SWB:RHJ
23.1
37%
0.6
NL
R
Randstad NV
AEX:RAND
8.9
10%
0.9
US
Robert Half International Inc
NYSE:RHI
13.5
37%
0.4
CN
5
51job Inc
F:IWQ
40.4
N/A N/A
CH
A
Adecco Group AG
SIX:ADEN
7.4
11%
0.7
US
TriNet Group Inc
NYSE:TNET
10.8
6%
1.8
JP
P
Persol Holdings Co Ltd
TSE:2181
5.6
7%
0.8
US
Korn Ferry
NYSE:KFY
6.7
13%
0.5
US
Insperity Inc
NYSE:NSP
14
29%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Amadeus Fire AG
XETRA:AAD
Average EV/EBIT: 17.8
8.3
7%
1.2
JP
Recruit Holdings Co Ltd
TSE:6098
22.7
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
28.3
42%
0.7
NL
R
Randstad NV
AEX:RAND
19
21%
0.9
US
Robert Half International Inc
NYSE:RHI
16.5
42%
0.4
CN
5
51job Inc
F:IWQ
41.1
N/A N/A
CH
A
Adecco Group AG
SIX:ADEN
10.5
15%
0.7
US
TriNet Group Inc
NYSE:TNET
13.2
5%
2.6
JP
P
Persol Holdings Co Ltd
TSE:2181
8.8
N/A N/A
US
Korn Ferry
NYSE:KFY
8.2
16%
0.5
US
Insperity Inc
NYSE:NSP
19.3
36%
0.5

See Also

Summary
AAD intrinsic value, competitors valuation, and company profile.
DCF Valuation
AAD stock valuation using Discount Cash Flow valuation method.
Relative Valuation
AAD stock valuation using valuation multiples.
Wall Street Estimates
AAD price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
AAD stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 249,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.