Edreams Odigeo SA
MAD:EDR

Watchlist Manager
Edreams Odigeo SA Logo
Edreams Odigeo SA
MAD:EDR
Watchlist
Price: 8.25 EUR 2.23% Market Closed
Market Cap: 1.1B EUR
Have any thoughts about
Edreams Odigeo SA?
Write Note

Relative Value

The Relative Value of one EDR stock under the Base Case scenario is 11.57 EUR. Compared to the current market price of 8.25 EUR, Edreams Odigeo SA is Undervalued by 29%.

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
Base Case
11.57 EUR
Undervaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
49
Median 3Y
1.3
Median 5Y
1.3
Industry
1.4
Forward
1.3
vs History
7
vs Industry
24
Median 3Y
-10.7
Median 5Y
-6.2
Industry
20.2
Forward
16.5
vs History
17
vs Industry
53
Median 3Y
6.4
Median 5Y
6.1
Industry
9.8
vs History
vs Industry
21
Median 3Y
-10.8
Median 5Y
-6.5
Industry
18.6
vs History
9
vs Industry
29
Median 3Y
3.1
Median 5Y
2.9
Industry
2.2
vs History
42
vs Industry
46
Median 3Y
1.8
Median 5Y
1.9
Industry
1.9
Forward
1.8
vs History
46
vs Industry
67
Median 3Y
1.9
Median 5Y
1.9
Industry
3.8
vs History
33
vs Industry
27
Median 3Y
15
Median 5Y
8.4
Industry
10.7
Forward
9.2
vs History
23
vs Industry
19
Median 3Y
-13.1
Median 5Y
7.6
Industry
16.5
Forward
14
vs History
22
vs Industry
51
Median 3Y
9.8
Median 5Y
9
Industry
11.9
vs History
9
vs Industry
40
Median 3Y
14.9
Median 5Y
12.5
Industry
17.4
vs History
17
vs Industry
38
Median 3Y
1.5
Median 5Y
1.4
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
984.2m EUR 1.5 27.9 16.1 31.9
US
Booking Holdings Inc
NASDAQ:BKNG
170B USD 7.4 33.7 24 26.1
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.2 264.5 155.1 195.7
US
Airbnb Inc
NASDAQ:ABNB
85.9B USD 7.9 46.7 45.4 47.1
US
Marriott International Inc
NASDAQ:MAR
79.8B USD 3.2 28.8 22.7 24.4
US
Royal Caribbean Cruises Ltd
NYSE:RCL
64.6B USD 4 24.8 14.7 20.3
US
Hilton Worldwide Holdings Inc
NYSE:HLT
62B USD 5.6 52.6 28.9 30.7
MY
Grand Central Enterprises Bhd
KLSE:GCE
257.3B MYR 9 986.9 -11 074.5 -11 020.4 -8 750.2
CN
Trip.com Group Ltd
HKEX:9961
365.3B HKD 7 24.4 19.8 21.1
US
Carnival Corp
NYSE:CCL
32.7B USD 1.3 20.9 9.8 17
UK
Carnival PLC
LSE:CCL
23.5B GBP 1.3 32.6 488.5 907.3
P/E Multiple
Earnings Growth P/E to Growth
ES
Edreams Odigeo SA
MAD:EDR
Average P/E: 55.7
27.9
240%
0.1
US
Booking Holdings Inc
NASDAQ:BKNG
33.7
89%
0.4
CN
H
H World Group Ltd
BMV:HTHTN
264.5
35%
7.7
US
Airbnb Inc
NASDAQ:ABNB
46.7
-32%
N/A
US
Marriott International Inc
NASDAQ:MAR
28.8
9%
3.4
US
Royal Caribbean Cruises Ltd
NYSE:RCL
24.8
172%
0.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
52.6
100%
0.5
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -11 074.5 N/A N/A
CN
Trip.com Group Ltd
HKEX:9961
24.4
96%
0.3
US
Carnival Corp
NYSE:CCL
20.9
N/A N/A
UK
Carnival PLC
LSE:CCL
32.6
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ES
Edreams Odigeo SA
MAD:EDR
Average EV/EBITDA: 82.5
16.1
175%
0.1
US
Booking Holdings Inc
NASDAQ:BKNG
24
64%
0.4
CN
H
H World Group Ltd
BMV:HTHTN
155.1
42%
3.7
US
Airbnb Inc
NASDAQ:ABNB
45.4
214%
0.2
US
Marriott International Inc
NASDAQ:MAR
22.7
37%
0.6
US
Royal Caribbean Cruises Ltd
NYSE:RCL
14.7
70%
0.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
28.9
67%
0.4
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -11 020.4 N/A N/A
CN
Trip.com Group Ltd
HKEX:9961
19.8
82%
0.2
US
Carnival Corp
NYSE:CCL
9.8
63%
0.2
UK
Carnival PLC
LSE:CCL
488.5
64%
7.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ES
Edreams Odigeo SA
MAD:EDR
Average EV/EBIT: 132.2
31.9
292%
0.1
US
Booking Holdings Inc
NASDAQ:BKNG
26.1
69%
0.4
CN
H
H World Group Ltd
BMV:HTHTN
195.7
58%
3.4
US
Airbnb Inc
NASDAQ:ABNB
47.1
120%
0.4
US
Marriott International Inc
NASDAQ:MAR
24.4
27%
0.9
US
Royal Caribbean Cruises Ltd
NYSE:RCL
20.3
87%
0.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
30.7
59%
0.5
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -8 750.2 N/A N/A
CN
Trip.com Group Ltd
HKEX:9961
21.1
100%
0.2
US
Carnival Corp
NYSE:CCL
17
116%
0.1
UK
Carnival PLC
LSE:CCL
907.3
119%
7.6

See Also

Discover More
Back to Top