EN DE
Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation

Amadeus FiRe AG (0DK9) fair value: what the stock is really worth

As of Oct 2, 2026: fair value of Amadeus FiRe AG €19.99, price €16.22, upside +23.2%, quality 69 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.

  1. Fair value above price? Yes
  2. Good quality? Yes
  3. Add to watchlist

Industrials · GB · Home Germany · ISIN DE0005093108

AF Thin data Sep 24, 2026

Amadeus FiRe AG

0DK9 · LSE

UndervaluedQuality growthThe stock appears undervalued with acceptable quality.

✓Fair value €19.99 · Undervalued (+23.2%)
✓Quality 69/100
!Mixed Growth (revenue 3y +14.9 %/yr)
!Thin margins · 8.6% net margin (TTM)
·3.9% dividend yield · Safety not assessed
✓Wide moat 66/100
!Evidence only low, so the estimate is less certain
Watch Amadeus FiRe AG for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free Pro now: $1 first month

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

€174.33 €16.10 Fair Value €19.99 Jun 2021 Oct 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.

How to read this chart

60‑month range €16.10 – €174.33 · fair‑value band €14.42 – €25.58 · the €16.22 price screens below the €19.99 fair value. Dashed = 300-day average. As of Sep 24, 2026.

Which stocks are undervalued right now? Check free Discover now →

Company profile

Amadeus FiRe AG provides personnel and training services in Germany. It offers specialized personnel services, such as specialist temporary staffing, permanent placement, and interim and project management for professional and management staff in commercial professions and IT fields.

Show more

Amadeus FiRe AG provides personnel and training services in Germany. It offers specialized personnel services, such as specialist temporary staffing, permanent placement, and interim and project management for professional and management staff in commercial professions and IT fields. The company also provides advanced vocational training and retraining options with a focus on commercial and IT skills; and training for business clients through open or in-house seminars. In addition, it offers courses and degree programs for private individuals, including professional training in the fields of tax, accounting, and controlling; private-sector certification courses for finance and accounting; specialized training in international financial reporting comprising IAS/IFRS and US GAAP; master's degree program in taxation; educational content on IT, multimedia, and commercial subjects; and executive and team training, seminars for trainers, and language courses, as well as publicly funded training services under the Comcave College, GFN, Steuer-Fachschule Dr. Endriss, Akademie für Internationale Rechnungslegung, and TaxMaster brands. Amadeus FiRe AG was founded in 1986 and is headquartered in Frankfurt Main, Germany.

Stock analysis

Amadeus FiRe AG (0DK9) currently trades at €16.22, while our model-based Fair Value estimate is €19.99, implying the stock looks roughly 18.8% undervalued today.

Show more

Valuation

Bull case: the DCF Models group reads highest at a median of €15.62 per share, and 4 of the 26 models we run sit above the €16.22 price.

Bear case: the Economic Profit group reads lowest at €2.18, and 22 of the 26 models stay below the price. Evidence for this calculation is low.

Scenario range: €14.42 (bear) to €25.58 (bull), the price of €16.22 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.

Quality & growth

The Quality Score stands at 69/100 (solid quality), in the Industrials sector.

Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.

Amadeus FiRe AG reported revenue of €280M in FY2020 versus €173M in FY2016, a compound +12.8%/yr. Reported net income was €17.8M in FY2020, compounding −1.6%/yr from FY2016.

Key figures

Market cap €961M · P/S ratio 2.15 · Dividend yield 3.9% · Net margin 6.3% · Return on equity 24.0% · Return on assets (EBIT) 29.8% · Operating margin 12.0% · Revenue (TTM) €446M.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 55 out of 100 (medium confidence).

What moves the price

The share trades about 71% below its 52-week high and 1% above its 52-week low, currently below its 200-day average.

For context, the median of 10 Industrials peers we cover trades at −58% fair-value upside, at 23%, 0DK9 screens cheaper than that median.

Fair Value models

Bear €14.42 Fair Value €19.99 Bull €25.58
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds. Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Highest evidence
Residual Income €1.83 €2.18 €2.82 73
FCF DCF €15.07 €26.34 €45.02 72
EPV €2.60 €2.88 €3.12 70
All 26 models by family
DCF Models
FCF DCF €15.07 €26.34 €45.02 72
Owner Earnings €7.37 €12.74 €21.48 68
5Y Revenue Exit €8.75 €13.36 €19.40 66
5Y EBITDA Exit €11.23 €18.71 €28.14 68
5Y P/E Exit €8.53 €12.89 €17.80 65
10Y Revenue Exit €10.81 €15.94 €23.51 61
10Y EBITDA Exit €12.49 €19.61 €30.49 62
10Y P/E Exit €10.82 €15.62 €22.24 59
Earnings-Based
Graham-Dodd €2.04 €10.95 €15.17 61
Lynch FV €3.03 €4.32 €5.62 58
PEG = 1.0 €3.03 €4.32 €5.62 55
EPV €2.60 €2.88 €3.12 70
Dividend Discount
Gordon GGM €2.28 €4.11 €5.66 65
DDM Multi-Stage €2.28 €3.75 €4.39 64
Multiples
P/E Multiple €4.73 €6.31 €7.88 63
P/S Multiple €3.83 €5.11 €6.38 58
P/B Multiple €3.83 €5.11 €6.38 55
EV/EBIT €7.17 €9.39 €11.61 63
EV/EBITDA €9.79 €12.88 €15.97 64
EV/Revenue €5.26 €7.30 €9.34 51
Asset-Based
NCAV (Graham) €0.9500 €1.27 €1.90 51
Growth DCF
Growth DCF €14.69 €24.32 €38.81 70
Rev-Margin DCF €8.75 €13.40 €19.70 66
Economic Profit
Residual Income €1.83 €2.18 €2.82 73
ROIC Compounder €2.84 €3.56 €4.46 67
Growth Earnings
Growth-Adj P/E €4.45 €6.36 €8.27 65

Open the full fair value analysis →

Notify me when 0DK9 reaches fair value

Put 0DK9 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Quality Score breakdown

Overall quality 69/100

Of which business quality 71 · Market factors (momentum, volatility) 10

Profitability 53
Margins and returns on capital today
Quality Growth 66
Are margins and returns improving?
Cashflow 98
Earnings quality: real cash, not paper profit
Fin. Strength 85
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 21
Calm price path (market factor)
Momentum 8
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)

Open the full quality analysis →

Revenue & earnings trend

Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card. 87/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+20.2%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+14.9%
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
17.3% (2016) → 11.1% (2020)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: no share-count history
not computed

Watch 0DK9, get fair value alerts →

Compare Amadeus FiRe AG with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Peer GroupⓘHow this stock ranks against its sector: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median. (Industry “Industrial Machinery” was too small, so the broader sector is used.)Industrials · 5293 stocks

Beats the sector median on 6/11 measures
A mixed picture versus its sector peers.
Valuation
Quality Score 69 · Top 25%
Fair Value upside −55.2% · Bottom 25%
Profitability
Return on equity (TTM) 24.0% · Top 25%
Return on assets 10.8% · Top 25%
Net margin (TTM) 8.6% · Above median
Operating margin (TTM) 12.0% · Above median
Growth and dividend
Revenue growth 3.4% · Below median
Dividend yield (TTM) 3.9% · Top 25%

Valuation Multiplesvs Industrials median · lower = cheaper

P/B 9.92× · Priciest 25%
P/S (TTM) 2.50× · Pricier than median
EV/EBITDA 12.1× · Pricier than median

Context: sector, industry, market

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Industrial Machinery stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value
BAJAJST BAJAJST ₹334.40 ₹188.79 −44%
SEALMATIC SEALMATIC ₹400.00 ₹86.20 −78%
BIRLAPREC BIRLAPREC ₹56.22 ₹20.03 −64%
Stovec Industries Limited 504959 ₹1,602 ₹431.70 −73%
EXPOGAS EXPOGAS ₹89.50 ₹37.65 −58%
CHANDNI CHANDNI ₹71.00 ₹20.37 −71%
CHANDNIMACH CHANDNIMACH ₹93.51 ₹17.66 −81%
CRANEX CRANEX ₹78.97 ₹44.07 −44%
AUSTENG AUSTENG ₹161.85 ₹218.25 +35%
REXSEAL REXSEAL ₹133.15 ₹146.57 +10%

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Amadeus FiRe AG · Fair Value
€19.99 +19%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Amadeus FiRe AG Fair Value". https://www.fairvalue-calculator.com/stock/0DK9

Frequently asked questions

Is Amadeus FiRe AG (0DK9) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of €19.99 versus a price of €16.22, about +23% upside (undervalued).
What is the fair value of 0DK9?
Our model-based fair value for Amadeus FiRe AG is €19.99 (as of Sep 24, 2026), built from audited fundamentals. The current price: €16.22.
What is the quality score of 0DK9?
Amadeus FiRe AG has a Quality Score of 69/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Amadeus FiRe AG (0DK9)?
Our model-based price target is the fair value of €19.99 (as of Sep 24, 2026) from 26 valuation models. Cautious scenario €14.42, optimistic scenario €25.58. It is a calculation from audited fundamentals, not an analyst target.
What is the Amadeus FiRe AG stock forecast for 2026?
Our models put fair value at €19.99, about +23% upside versus a price of €16.22 (undervalued). Cautious scenario €14.42, optimistic scenario €25.58. The calculation is refreshed regularly with new filings.
What is the revenue of Amadeus FiRe AG (0DK9)?
Amadeus FiRe AG reported trailing-twelve-month revenue of about €446M (latest available figure, as of Sep 24, 2026).
Does Amadeus FiRe AG pay a dividend?
Amadeus FiRe AG currently shows a dividend yield of about 3.88% relative to its recent price (as of Sep 24, 2026).
What is the intrinsic value of Amadeus FiRe AG (0DK9)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Amadeus FiRe AG it is €19.99 per share (as of Sep 24, 2026), against a price of €16.22. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Amadeus FiRe AG stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 0DK9 trades below its calculated fair value: price €16.22, fair value €19.99, a gap of about +23% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 0DK9?
No. The price is what the market pays today (€16.22); the fair value is what the company's own numbers justify (€19.99). For Amadeus FiRe AG the two are €3.77 per share apart. That gap is exactly why we show both numbers side by side.
How much is Amadeus FiRe AG worth?
The market values Amadeus FiRe AG at about €961M (market capitalisation, as of Sep 24, 2026). Per share that is €16.22; our models calculate a fair value of €19.99 per share.
What do the bullish and bearish scenarios say about 0DK9?
Our models span a range for Amadeus FiRe AG: cautious scenario €14.42, base €19.99, optimistic €25.58 per share (as of Sep 24, 2026, price €16.22). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Amadeus FiRe AG (0DK9)?
Balance-sheet figures for Amadeus FiRe AG (as of Sep 24, 2026): return on equity 24.0%. They feed the Quality Score of 69/100, which measures business quality independently of the share price.
How far is 0DK9 from its 52-week high?
Amadeus FiRe AG trades at €16.22, about 71% below its 52-week high of €56.61 and 1% above the low of €16.10 (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of €19.99 is for.
Which stocks are comparable to Amadeus FiRe AG?
From the same area (Industrials) we also value BAJAJST, SEALMATIC, BIRLAPREC, Stovec Industries Limited, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Amadeus FiRe AG stock attractive at the current price?
The data as of Sep 24, 2026: price €16.22, calculated fair value €19.99 (+23%), Quality Score 69/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 0DK9 calculated?
We run Amadeus FiRe AG through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of €19.99, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. Amadeus FiRe AG currently trades 19 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Amadeus FiRe AG (0DK9)?
The closing price on Oct 2, 2026 was €16.22. Our model-based fair value is €19.99, about +23% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Amadeus FiRe AG right now?
Solid quality (69/100) at a price below fair value, the discount is the argument here, not the business quality. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.

Key figures of Amadeus FiRe AG

How large is the market capitalisation of Amadeus FiRe AG (0DK9)?
The market capitalisation of Amadeus FiRe AG is €961M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Amadeus FiRe AG (0DK9)?
The price-to-sales ratio of Amadeus FiRe AG is 2.15 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of Amadeus FiRe AG (0DK9)?
The dividend yield of Amadeus FiRe AG is 3.9%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Amadeus FiRe AG (0DK9)?
The net margin of Amadeus FiRe AG is 6.3% (fiscal year 2020). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Amadeus FiRe AG (0DK9)?
The return on equity (ROE) of Amadeus FiRe AG is 24.0% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Amadeus FiRe AG (0DK9)?
On an EBIT basis the return on assets of Amadeus FiRe AG is 29.8% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Amadeus FiRe AG (0DK9)?
The operating margin of Amadeus FiRe AG is 12.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Amadeus FiRe AG (0DK9)?
Revenue at Amadeus FiRe AG is growing +3.4% versus a year earlier (3y avg +14.9%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Amadeus FiRe AG (0DK9)?
Earnings per share at Amadeus FiRe AG are growing −18.8% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed

Watch Amadeus FiRe AG in the live analysis

One click puts Amadeus FiRe AG on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.