Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
As of today (2026-09-05), Amadeus Fire AG's Intrinsic Value: Projected FCF is CHF102.47. The stock price of Amadeus Fire AG is CHF19.48. Therefore, Amadeus Fire AG's Price-to-Intrinsic-Value-Projected-FCF of today is 0.2.
The historical rank and industry rank for Amadeus Fire AG's Intrinsic Value: Projected FCF or its related term are showing as below:
XSWX:AAD'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.18 Med: 1.45 Max: 2.38
Current: 0.19
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Amadeus Fire AG was 2.38. The lowest was 0.18. And the median was 1.45.
XSWX:AAD's Price-to-Projected-FCF is ranked better than 96.79% of 686
companies
in the Business Services industry
Industry Median: 0.865
vs XSWX:AAD: 0.19
Amadeus Fire AG (XSWX:AAD) Intrinsic Value: Projected FCF Explanation
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
Amadeus Fire AG's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
19.48
/
107.97325183401
=
0.18
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Amadeus Fire AG Intrinsic Value: Projected FCF Related Terms
Amadeus Fire AG Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for Amadeus Fire AG's Intrinsic Value: Projected FCF can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Amadeus Fire AG Intrinsic Value: Projected FCF Chart
XSWX:AAD vs RHI, KFY, TNET: Intrinsic Value: Projected FCF Comparison
For the Staffing & Employment Services subindustry, Amadeus Fire AG's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Amadeus Fire AG Price-to-Projected-FCF vs Business Services Industry
For the Business Services industry and Industrials sector, Amadeus Fire AG's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Amadeus Fire AG's Price-to-Projected-FCF falls into.
Amadeus Fire AG Intrinsic Value: Projected FCF Calculation
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
What does a Intrinsic Value: Projected FCF of CHF102.47 mean?
Amadeus Fire AG (XSWX:AAD) has a Intrinsic Value: Projected FCF of CHF102.47 as of Sep. 05, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Amadeus Fire AG and its competitors. According to the industry distribution chart, Amadeus Fire AG ranks #22 out of 686 companies in the Business Services industry, placing it in the top 3.2%.
Is Amadeus Fire AG's Intrinsic Value: Projected FCF too high?
Amadeus Fire AG's current Intrinsic Value: Projected FCF is CHF102.47. Based on the distribution chart, Amadeus Fire AG ranks #22 out of 686 companies in the Business Services industry, which is in the top quartile — a strong position relative to peers. Overall, Amadeus Fire AG has a GF Score™ of 56/100, reflecting its overall financial health beyond just this single metric.
How does Amadeus Fire AG's Intrinsic Value: Projected FCF compare to RHI and KFY?
According to the Business Services industry distribution chart, Amadeus Fire AG ranks #22 out of 686 companies for Intrinsic Value: Projected FCF. This places Amadeus Fire AG in the top 3% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 0.87. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Business Services company?
The median Intrinsic Value: Projected FCF among Business Services companies is 0.87, based on 686 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Amadeus Fire AG and its competitors. For the Business Services industry, the median Intrinsic Value: Projected FCF is 0.87 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Amadeus Fire AG's current Intrinsic Value: Projected FCF is CHF102.47. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Amadeus Fire AG stock overvalued right now?
Amadeus Fire AG (XSWX:AAD) has a current Intrinsic Value: Projected FCF of CHF102.47. The stock's GF Value™ is CHF58.83, compared to a current price of CHF19.48 — trading 66.9% below its estimated fair value. The current Intrinsic Value: Projected FCF is CHF102.47. Amadeus Fire AG's overall GF Score™ is 56/100 with 8 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Amadeus Fire AG (XSWX:AAD), the current Intrinsic Value: Projected FCF is CHF102.47 as of Sep. 05, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is Amadeus Fire AG (XSWX:AAD) Overvalued in 2026?
Based on GuruFocus' analysis, Amadeus Fire AG stock appears to be undervalued.
The current stock price of CHF19.48 is trading 66.9% below its estimated GF Value™ of CHF58.83.
Key valuation signals for XSWX:AAD:
Intrinsic Value: Projected FCF: CHF102.47
GF Value™: CHF58.83 vs. price of CHF19.48 (66.9% below fair value)
No single metric tells the full story. See the XSWX:AAD stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Amadeus Fire AG is engaged in providing specialized staffing services for business professionals and executives. The business functions in Germany with two professional segments: Personnel services (Temporary Staffing, Permanent Placement, Interim Project Management), and Training. It provides services for international groups, medium-sized companies, and start-ups in the commercial and Information Technology sectors. Amadeus derives the majority of its revenue from the Personnel services segment.
56GF Score
Get the complete analysis for XSWX:AAD
Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
XSWX:AAD has been successfully added to your 
