DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Amadeus IT Group, S.A. (AMADY)

Technology | Information Technology Services

Today's Price

$66.77

Today's Fair Value

$68.37 +2.4%

Margin of Safety

+2.34%

Projected Value (5Y)

$110.11 +64.91%

Dividends Paid (5Y)

$14.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 4.82% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.54% | CAGR (5y): -0.07%

Dividend Growth Rate

Regression: 12.1% | CAGR (5y): 28.73%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 16.32x)

Discount Rate