eDreams ODIGEO

Digitalization And Prime Subscriptions Will Expand Global Travel

AnalystHighTarget

Not Invested

Consensus Narrative from 8 Analysts

Published

07 Sep 25

AnalystHighTarget's Fair Value

€13.25

37.7% undervalued

10 Sep

€8.26

27.3%

3.0%

27.3%

3.0%

You can edit this narrative until Sep 7 9:25 PM. Then, changes will post as Updates.

Author's Valuation

€13.3

37.7% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

€13.25

37.7% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

7.95%

Hospitality revenue growth rate

0.43%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

11.28%

Calculation

€119.91m

Earnings '28

14.20x

PE Ratio '28

€1.70b

Market Cap '28

€1.70b

Market Cap '28

93.19m

No. shares '28

€18.27

Share Price '28

€18.27 Share Price '28

Discounted to 2025 @ 11.37% p.a.

€13.22

Fair Value '25