Loading stockData sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
/
Loading stockData sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
Not financial advice. Analytical data for research only.
Intrinsiqq is a Netherlands-based company operating in Rotterdam, KvK 73238007.
Amadeus Fire AG is a leading German provider of specialized personnel services and professional training, operating for over 35 years in the commercial and IT sectors. Its core activities encompass specialised temporary staffing, permanent placement, IT freelancing, interim and project management, serving candidates from career starters to executives and clients ranging from medium-sized businesses to DAX-listed corporations. Headquartered in Frankfurt/Main, the company maintains 22 branches across Germany, ensuring deep local market insight. Through subsidiaries like Masterplan for e-learning, Steuer-Fachschule Dr. Endriss for taxation and accounting training, COMCAVE.COLLEGE for publicly funded retraining in IT and business, and GFN GmbH for IT-focused vocational programs, Amadeus Fire AG delivers an integrated portfolio of recruitment and education services. With approximately 3,690 group employees as of March 2025 and 2024 revenue of €436.9 million, it plays a pivotal role in bridging talent gaps and fostering workforce development in Germany's dynamic labor market.
€22.80
+€0.20 (+0.88%)
EOD Aug 14, 2026
Operating margin is thin at 2.80%. Limited cushion if revenue slows or costs rise, not the profile of a wide-moat business.
Revenue declined 16.8% YoY. Margins deteriorated 9.7pp alongside, both lines moving the wrong way.
Free cash flow declined 62% versus the prior year, cash generation momentum has weakened. ROIC dropped from 17.72% to 3.16%, capital efficiency is deteriorating.
Based on TTM earnings · Diluted shares
Profitability & Returns
Revenue (TTM)
€355M
▼ -16.8% YoY
Net Income (TTM)
€335K
▼ -94.2% YoY
Op. Margin
2.30%
▼ -9.7pp YoY
ROIC
3.16%
▼ -14.6pp YoY
Cash Flow & Balance Sheet
FCF (TTM)
€16M
▼ -62.0% YoY
Op. Cash Flow (TTM)
€18M
▼ -62.0% YoY
Net Debt
€59M
Cash & Equiv.
€4M
3Y CAGR: -3.7%
3Y CAGR: -39.3%
Continue Research
Amadeus Fire (AAD.XETR) trades below a two-stage DCF intrinsic value of about €39.84 per share, so at €22.80 the stock looks undervalued (74.8% below estimated intrinsic value). A high multiple is not the same as overvalued: fast-growing, high-quality businesses can deserve a premium. See the general approach in how to tell if a stock is overvalued.
On quality, Amadeus Fire scores 25/100 on Intrinsiqq's quality scorecard (a lower-quality business on these measures), weighing growth, margins, returns on capital, share count, and balance-sheet strength. It currently yields about 17.8%; see dividend safety for coverage and history. All figures are computed from SEC filings; read the full methodology. This is analysis, not investment advice.
Intrinsiqq's two-stage DCF estimates an intrinsic value of about €39.84 per share for AAD.XETR, projecting its recent free cash flow forward with a growth rate that fades toward a long-run rate and discounting it back to today. Applying a 25% margin of safety gives a more conservative fair-value entry around €29.88. At today's €22.80, that puts the stock about 74.8% below estimated intrinsic value. The result is sensitive to the growth and discount-rate inputs, so it is best to run conservative, base and optimistic cases. You can adjust all of them yourself with the sliders on the DCF tab.
Amadeus Fire scores 25 out of 100 on Intrinsiqq's quality score, a weighted blend of 7 metrics each scored 0 to 100, which makes it a lower-quality business on these measures. Recent fundamentals include a 2.3% operating margin and a 3.2% return on invested capital. The score weighs revenue and free-cash-flow growth, operating margins, return on invested capital, share-count change, and balance-sheet strength, all computed from SEC filings, not opinion. Because valuation only means something relative to quality, the full metric-by-metric breakdown is on the quality scorecard.
Yes, Amadeus Fire pays a regular dividend of about €4.06 per share per year (typically in quarterly installments), a yield of roughly 17.8% at the current price. That is a payout ratio of about 6,534.9% of earnings, so the dividend is stretched at this level. Amadeus Fire has grown the dividend at roughly 25.4% a year over the past few years. A low headline yield is not the same as a weak dividend: what matters is how well earnings and free cash flow cover the payout and whether it is growing, not the percentage alone. For AAD.XETR's full payout history, growth streak and dividend-safety score, see the dividends tab.
That depends on valuation and quality together, not either alone. AAD.XETR currently trades below its estimated intrinsic value and scores 25/100 on quality (lower-quality). It also yields about 17.8%. A cheap price is only a bargain if the business is durable, and a premium can be justified by genuine quality, so the two questions, "is it cheap?" and "is it good?", only make sense side by side. Read the valuation against the quality scorecard, run the DCF on your own assumptions, and decide for yourself. This is analysis from SEC filings, not investment advice.