DCF Calculator

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

Amadeus IT Group, S.A. (AMADY)

Today's Price

$63.13

Today's Fair Value

Invalid (Negative Base)

Margin of Safety

Invalid (Negative Base)

Projected Value (5Y)

Invalid (Negative Base)

Dividends Paid (5Y)

$0.00

DCF valuation requires positive baseline cash flows. AMADY currently has negative Adjusted Free Cash Flow.

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 0.55% | CAGR (5y): 4.64%

Diluted Shares Growth Rate

Regression: 0.72% | CAGR (5y): 0.92%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 15.54x)

Discount Rate