Amadeus Fire AG
XETRA:AAD

Watchlist Manager
Amadeus Fire AG Logo
Amadeus Fire AG
XETRA:AAD
Watchlist
Price: 70.2 EUR -0.43% Market Closed
Market Cap: 381.2m EUR

Intrinsic Value

The intrinsic value of one AAD stock under the Base Case scenario is 165.09 EUR. Compared to the current market price of 70.2 EUR, Amadeus Fire AG is Undervalued by 57%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

AAD Intrinsic Value
165.09 EUR
Undervaluation 57%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Amadeus Fire AG

AAD
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for AAD cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Amadeus Fire AG
XETRA:AAD
DE
Professional Services
Market Cap
381.3m EUR
IPO
Mar 2, 1999
DE
Professional Services
Market Cap
381.3m EUR
IPO
Mar 2, 1999
Price
false
EPS
false
Company Overview
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about AAD?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Amadeus Fire AG
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Amadeus Fire AG

Current Assets 58.7m
Cash & Short-Term Investments 2.4m
Receivables 53.2m
Other Current Assets 3.1m
Non-Current Assets 271.4m
PP&E 79.1m
Intangibles 191.6m
Other Non-Current Assets 698k
Efficiency

Free Cash Flow Analysis
Amadeus Fire AG

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Amadeus Fire AG

Revenue
436.9m EUR
Cost of Revenue
-200.5m EUR
Gross Profit
236.4m EUR
Operating Expenses
-181.6m EUR
Operating Income
54.8m EUR
Other Expenses
-22.2m EUR
Net Income
32.6m EUR
Fundamental Scores

AAD Profitability Score
Profitability Due Diligence

Amadeus Fire AG's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive 3-Year Average ROE
Positive ROE
60/100
Profitability
Score

Amadeus Fire AG's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

AAD Solvency Score
Solvency Due Diligence

Amadeus Fire AG's solvency score is 58/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
High Altman Z-Score
Long-Term Solvency
58/100
Solvency
Score

Amadeus Fire AG's solvency score is 58/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

AAD Price Targets Summary
Amadeus Fire AG

Wall Street analysts forecast AAD stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for AAD is 112.88 EUR with a low forecast of 97.97 EUR and a high forecast of 130.2 EUR.

Lowest
Price Target
97.97 EUR
40% Upside
Average
Price Target
112.88 EUR
61% Upside
Highest
Price Target
130.2 EUR
85% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Apr 13, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for AAD is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

AAD Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one AAD stock?

The intrinsic value of one AAD stock under the Base Case scenario is 165.09 EUR.

Is AAD stock undervalued or overvalued?

Compared to the current market price of 70.2 EUR, Amadeus Fire AG is Undervalued by 57%.

Back to Top