Elior Group SA

DB:21E Stock Report

Market Cap: €660.6m

Elior Group Valuation

Is 21E undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

5/6

Valuation Score 5/6

  • Below Future Cash Flow Value

  • Significantly Below Future Cash Flow Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Future Cash Flow Value

What is the Fair Price of 21E when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Ultimate guide to DCF valuation for stock investing

Learn how to determine fair value like the best investors in the world.

Below Future Cash Flow Value: 21E (€2.57) is trading below our estimate of future cash flow value (€3.22)

Significantly Below Future Cash Flow Value: 21E is trading below future cash flow value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 21E?

Key metric: As 21E is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 21E. This is calculated by dividing 21E's market cap by their current earnings.
What is 21E's PE Ratio?
PE Ratio7.5x
Earnings€88.00m
Market Cap€660.59m

Price to Earnings Ratio vs Peers

How does 21E's PE Ratio compare to its peers?

The above table shows the PE ratio for 21E vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average14.7x
TIMA ZEAL Network
22.1x6.32%€1.1b
0QM Angler Gaming
4.4x20.75%€252.7m
TIW Tin Inn Holding Ag
26.9x22.57%€222.6m
TUI1 TUI
5.4x11.42%€3.7b
21E Elior Group
7.5x8.04%€660.6m

Price-To-Earnings vs Peers: 21E is good value based on its Price-To-Earnings Ratio (7.5x) compared to the peer average (14.7x).

Historical Price to Earnings Ratio

Historical Price to Earnings Ratio compares a stock's price to its earnings over time. Higher ratios indicate that investors are willing to pay more for the stock.

Fetching historical data

Price to Earnings Ratio vs Industry

How does 21E's PE Ratio compare vs other companies in the European Hospitality Industry?

5 CompaniesPrice / EarningsEstimated GrowthMarket Cap
21E 7.5xIndustry Avg. 17.1xNo. of Companies20PE01224364860+
5 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: 21E is good value based on its Price-To-Earnings Ratio (7.5x) compared to the European Hospitality industry average (17.1x).

Price to Earnings Ratio vs Fair Ratio

What is 21E's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

21E PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio7.5x
Fair PE Ratio13.2x

Price-To-Earnings vs Fair Ratio: 21E is good value based on its Price-To-Earnings Ratio (7.5x) compared to the estimated Fair Price-To-Earnings Ratio (13.2x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 21E forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€2.57
€3.12
+21.31%
11.72%€3.70€2.60n/a10
Mar ’27€2.79
€3.12
+11.91%
11.72%€3.70€2.60n/a10
Feb ’27€2.85
€3.12
+9.40%
11.72%€3.70€2.60n/a10
Jan ’27€2.69
€3.06
+13.42%
10.70%€3.60€2.60n/a9
Dec ’26€2.66
€3.14
+18.39%
14.07%€4.00€2.60n/a9
Nov ’26€2.75
€3.17
+15.07%
16.10%€4.00€2.60n/a9
Oct ’26€2.63
€3.30
+25.48%
19.02%€4.50€2.60n/a10
Sep ’26€2.50
€3.30
+31.79%
19.02%€4.50€2.60n/a10
Aug ’26€2.58
€3.30
+28.01%
19.02%€4.50€2.60n/a10
Jul ’26€2.58
€3.35
+29.74%
19.72%€4.50€2.60n/a10
Jun ’26€3.06
€3.35
+9.55%
19.72%€4.50€2.60n/a10
May ’26€2.56
€3.33
+30.15%
20.82%€4.50€2.60n/a11
Apr ’26€2.53
€3.35
+32.52%
21.14%€4.50€2.60n/a11
Mar ’26€2.57
€3.36
+30.50%
20.92%€4.50€2.60€2.7911
Feb ’26€2.64
€3.52
+33.64%
25.60%€5.50€2.60€2.8511
Jan ’26€2.71
€3.52
+29.80%
25.60%€5.50€2.60€2.6911
Dec ’25€2.53
€3.60
+42.16%
26.40%€5.50€2.55€2.6612
Nov ’25€4.19
€3.50
-16.47%
26.06%€5.50€2.30€2.7512
Oct ’25€3.63
€3.41
-6.30%
24.67%€4.90€2.20€2.6312
Sep ’25€3.31
€3.41
+2.81%
24.67%€4.90€2.20€2.5012
Aug ’25€3.21
€3.29
+2.38%
25.74%€4.90€2.20€2.5812
Jul ’25€2.68
€3.34
+24.93%
24.98%€4.90€2.20€2.5813
Jun ’25€3.63
€3.34
-7.95%
24.98%€4.90€2.20€3.0613
May ’25€2.53
€2.90
+14.99%
18.53%€4.00€2.20€2.5613
Apr ’25€2.48
€2.87
+15.48%
20.98%€4.00€1.70€2.5313
Mar ’25€2.30
€2.86
+24.45%
21.14%€4.00€1.70€2.5713
€3.07
Fair Value
16.2% undervalued intrinsic discount
10
Number of Analysts

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2026/03/08 07:22
End of Day Share Price 2026/03/06 00:00
Earnings2025/09/30
Annual Earnings2025/09/30

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Elior Group SA is covered by 20 analysts. 9 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Pravin GondhaleBarclays
Stuart GordonBerenberg
Sabrina BlancBernstein