eDreams ODIGEO S.A.

BME:EDR Stock Report

Market Cap: €954.3m

eDreams ODIGEO Valuation

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

Valuation Score

3/6

Valuation Score 3/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

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

Below Fair Value: EDR (€8) is trading below our estimate of fair value (€15.97)

Significantly Below Fair Value: EDR is trading below fair value by more than 20%.

Key Valuation Metric

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

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

The above table shows the Price to Earnings ratio for EDR. This is calculated by dividing EDR's market cap by their current earnings.
What is EDR's PE Ratio?
PE Ratio27x
Earnings€35.29m
Market Cap€954.34m

Price to Earnings Ratio vs Peers

How does EDR's PE Ratio compare to its peers?

The above table shows the PE ratio for EDR vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average27.9x
MEL Meliá Hotels International
11.7x6.3%€1.6b
NHH Minor Hotels Europe & Americas
15.5x0.3%€2.7b
SCBYT ByteTravel
61.1xn/a€196.4m
AMS Amadeus IT Group
23.4x10.7%€29.7b
EDR eDreams ODIGEO
27x30.9%€954.3m

Price-To-Earnings vs Peers: EDR is good value based on its Price-To-Earnings Ratio (27x) compared to the peer average (27.9x).

Price to Earnings Ratio vs Industry

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

10 CompaniesPrice / EarningsEstimated GrowthMarket Cap
EDR 27.0xIndustry Avg. 17.5xNo. of Companies15PE01224364860+
10 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: EDR is expensive based on its Price-To-Earnings Ratio (27x) compared to the European Hospitality industry average (17.5x).

Price to Earnings Ratio vs Fair Ratio

What is EDR'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.

EDR PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio27x
Fair PE Ratio20.3x

Price-To-Earnings vs Fair Ratio: EDR is expensive based on its Price-To-Earnings Ratio (27x) compared to the estimated Fair Price-To-Earnings Ratio (20.3x).

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 EDR forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€8.00
€9.58
+19.8%
13.4%€11.50€8.30n/a8
Dec ’25€6.96
€9.58
+37.7%
13.4%€11.50€8.30n/a8
Nov ’25€6.45
€9.58
+48.6%
13.4%€11.50€8.30n/a8
Oct ’25€6.55
€9.62
+46.9%
13.1%€11.50€8.30n/a8
Sep ’25€6.73
€9.62
+42.9%
13.1%€11.50€8.30n/a8
Aug ’25€6.62
€9.62
+45.3%
13.1%€11.50€8.30n/a8
Jul ’25€6.48
€9.49
+46.5%
14.3%€11.50€8.00n/a8
Jun ’25€7.09
€9.46
+33.5%
14.6%€11.50€8.00n/a8
May ’25€6.38
€9.11
+42.8%
9.3%€10.50€8.00n/a7
Apr ’25€6.75
€9.11
+34.9%
9.3%€10.50€8.00n/a7
Mar ’25€6.89
€9.11
+32.2%
9.3%€10.50€8.00n/a7
Feb ’25€7.00
€9.12
+30.3%
9.0%€10.35€8.00n/a7
Jan ’25€7.67
€8.84
+15.2%
11.8%€10.35€7.25n/a7
Dec ’24€6.68
€8.84
+32.3%
11.8%€10.35€7.25€6.967
Nov ’24€5.92
€8.84
+49.3%
11.8%€10.35€7.25€6.457
Oct ’24€6.45
€8.84
+37.0%
11.8%€10.35€7.25€6.557
Sep ’24€6.82
€8.84
+29.6%
11.8%€10.35€7.25€6.737
Aug ’24€6.40
€8.79
+37.3%
11.1%€10.00€7.25€6.627
Jul ’24€6.55
€8.79
+34.1%
11.1%€10.00€7.25€6.487
Jun ’24€5.24
€8.43
+60.8%
16.1%€10.00€6.25€7.097
May ’24€5.15
€7.84
+52.3%
25.3%€10.00€3.80€6.388
Apr ’24€5.66
€7.84
+38.5%
25.4%€10.00€3.80€6.758
Mar ’24€6.08
€7.84
+28.9%
25.4%€10.00€3.80€6.898
Feb ’24€5.35
€7.26
+35.6%
26.3%€9.65€3.80€7.007
Jan ’24€3.95
€7.26
+83.7%
26.3%€9.65€3.80€7.677
Dec ’23€4.06
€7.26
+78.7%
26.3%€9.65€3.80€6.687

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 Analysis2024/12/22 15:09
End of Day Share Price 2024/12/20 00:00
Earnings2024/09/30
Annual Earnings2024/03/31

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 here.

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 .

Analyst Sources

eDreams ODIGEO S.A. is covered by 15 analysts. 6 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Bruno SilvaBanco BPI, S.A.
Guilherme SampaioBanco BPI, S.A.
Carlos Javier Treviño PeinadorBanco Santander