eDreams ODIGEO

Subscription Volatility Will Unsettle Online Travel Yet Spark Promise

AnalystLowTarget

Not Invested

Consensus Narrative from 8 Analysts

Published

07 Sep 25

AnalystLowTarget's Fair Value

€8.67

4.7% undervalued

07 Sep

€8.26

27.3%

3.0%

27.3%

3.0%

You can edit this narrative until Sep 7 10:22 PM. Then, changes will post as Updates.

Author's Valuation

€8.7

4.7% undervalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

€8.67

4.7% 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

€105.84m

Earnings '28

10.52x

PE Ratio '28

€1.11b

Market Cap '28

€1.11b

Market Cap '28

93.19m

No. shares '28

€11.95

Share Price '28

€11.95 Share Price '28

Discounted to 2025 @ 11.37% p.a.

€8.65

Fair Value '25