
Amadeus Fire AG
XETRA:AAD

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:

Valuation History
Amadeus Fire AG
Fundamental Analysis


Revenue & Expenses Breakdown
Amadeus Fire AG
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 |
Free Cash Flow Analysis
Amadeus Fire AG
EUR | |
Free Cash Flow | EUR |
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
|
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.

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.

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
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.
Dividends
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?
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%.