Edreams Odigeo SA
MAD:EDR

Watchlist Manager
Edreams Odigeo SA Logo
Edreams Odigeo SA
MAD:EDR
Watchlist
Price: 3.76 EUR -1.83% Market Closed
Market Cap: 468.6m EUR

Relative Value

The Relative Value of one EDR stock under the Base Case scenario is hidden EUR. Compared to the current market price of 3.76 EUR, Edreams Odigeo SA is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

EDR Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
42
Median 3Y
1.3
Median 5Y
1.3
Industry
1.4
Forward
0.6
vs History
33
vs Industry
26
Median 3Y
10.9
Median 5Y
-6.1
Industry
20
Forward
6.9
vs History
90
vs Industry
43
Median 3Y
6.2
Median 5Y
6.4
Industry
9.5
vs History
42
vs Industry
18
Median 3Y
8.9
Median 5Y
-6.2
Industry
18.1
vs History
92
vs Industry
20
Median 3Y
3.2
Median 5Y
3.1
Industry
2.1
vs History
96
vs Industry
40
Median 3Y
1.8
Median 5Y
1.9
Industry
1.9
Forward
1.1
vs History
96
vs Industry
61
Median 3Y
1.8
Median 5Y
1.9
Industry
3.7
vs History
63
vs Industry
26
Median 3Y
14.7
Median 5Y
10.6
Industry
10.6
Forward
5.3
vs History
49
vs Industry
20
Median 3Y
26.1
Median 5Y
6.5
Industry
16.4
Forward
8.3
vs History
90
vs Industry
40
Median 3Y
8.8
Median 5Y
9.5
Industry
11.3
vs History
85
vs Industry
32
Median 3Y
14
Median 5Y
14
Industry
16.4
vs History
96
vs Industry
34
Median 3Y
1.5
Median 5Y
1.5
Industry
1.3

Multiples Across Competitors

EDR Competitors Multiples
Edreams Odigeo SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
ES
Edreams Odigeo SA
MAD:EDR
432m EUR 0.6 5.6 4.6 6.4
US
Booking Holdings Inc
NASDAQ:BKNG
175.1B USD 6.7 34.7 17.8 19
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.1 264 145.9 177.9
US
Marriott International Inc
NASDAQ:MAR
87B USD 3.4 33.3 20.8 24.4
US
Airbnb Inc
NASDAQ:ABNB
85.9B USD 7.2 32.6 27.4 27.4
US
Royal Caribbean Cruises Ltd
NYSE:RCL
82.5B USD 4.7 20.3 15.8 21.5
US
Hilton Worldwide Holdings Inc
NYSE:HLT
69.5B USD 5.9 41.8 29.1 31
CN
Trip.com Group Ltd
HKEX:9961
396.7B HKD 5.9 11.4 17.1 18.4
US
Carnival Corp
NYSE:CCL
41.6B USD 1.6 15.1 8.8 14.2
UK
Carnival PLC
LSE:CCL
31B GBP 1.6 15.1 314 504.8
US
Expedia Group Inc
NASDAQ:EXPE
35.7B USD 2.5 25.7 11.9 17.3