eDreams Odigeo SA
OTC:EDDRF

Watchlist Manager
eDreams Odigeo SA Logo
eDreams Odigeo SA
OTC:EDDRF
Watchlist
Price: 8.01 USD
Market Cap: 997.8m USD
Have any thoughts about
eDreams Odigeo SA?
Write Note

Intrinsic Value

The intrinsic value of one EDDRF stock under the Base Case scenario is 12.89 USD. Compared to the current market price of 8.01 USD, eDreams Odigeo SA is Undervalued by 38%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

EDDRF Intrinsic Value
12.89 USD
Undervaluation 38%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
eDreams Odigeo SA

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Valuation History Unavailable

Historical valuation for EDDRF cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
How do you feel about EDDRF?
Bearish
Neutral
Bullish

Fundamental Analysis

8.01 USD
Benchmark
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

eDreams Odigeo SA
LU
Hotels, Restaurants & Leisure
Market Cap
955.5m USD
IPO
Apr 8, 2014
Employees
1 031
Luxembourg
Market Cap
955.5m USD
Industry
Hotels, Restaurants & Leisure
IPO
Apr 8, 2014
Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about eDreams Odigeo SA

Provide an overview of the primary business activities
of eDreams Odigeo SA.

What unique competitive advantages
does eDreams Odigeo SA hold over its rivals?

What risks and challenges
does eDreams Odigeo SA face in the near future?

Summarize the latest earnings call
of eDreams Odigeo SA.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for eDreams Odigeo SA.

Provide P/S
for eDreams Odigeo SA.

Provide P/E
for eDreams Odigeo SA.

Provide P/OCF
for eDreams Odigeo SA.

Provide P/FCFE
for eDreams Odigeo SA.

Provide P/B
for eDreams Odigeo SA.

Provide EV/S
for eDreams Odigeo SA.

Provide EV/GP
for eDreams Odigeo SA.

Provide EV/EBITDA
for eDreams Odigeo SA.

Provide EV/EBIT
for eDreams Odigeo SA.

Provide EV/OCF
for eDreams Odigeo SA.

Provide EV/FCFF
for eDreams Odigeo SA.

Provide EV/IC
for eDreams Odigeo SA.

Show me price targets
for eDreams Odigeo SA made by professional analysts.

What are the Revenue projections
for eDreams Odigeo SA?

How accurate were the past Revenue estimates
for eDreams Odigeo SA?

What are the Net Income projections
for eDreams Odigeo SA?

How accurate were the past Net Income estimates
for eDreams Odigeo SA?

What are the EPS projections
for eDreams Odigeo SA?

How accurate were the past EPS estimates
for eDreams Odigeo SA?

What are the EBIT projections
for eDreams Odigeo SA?

How accurate were the past EBIT estimates
for eDreams Odigeo SA?

Compare the revenue forecasts
for eDreams Odigeo SA with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of eDreams Odigeo SA and its key competitors using the latest financial data.

Compare historical revenue growth rates
of eDreams Odigeo SA against its competitors.

Analyze the profit margins
(gross, operating, and net) of eDreams Odigeo SA compared to its peers.

Compare the P/E ratios
of eDreams Odigeo SA against its peers.

Discuss the investment returns and shareholder value creation
comparing eDreams Odigeo SA with its peers.

Analyze the financial leverage
of eDreams Odigeo SA compared to its main competitors.

Show all profitability ratios
for eDreams Odigeo SA.

Provide ROE
for eDreams Odigeo SA.

Provide ROA
for eDreams Odigeo SA.

Provide ROIC
for eDreams Odigeo SA.

Provide ROCE
for eDreams Odigeo SA.

Provide Gross Margin
for eDreams Odigeo SA.

Provide Operating Margin
for eDreams Odigeo SA.

Provide Net Margin
for eDreams Odigeo SA.

Provide FCF Margin
for eDreams Odigeo SA.

Show all solvency ratios
for eDreams Odigeo SA.

Provide D/E Ratio
for eDreams Odigeo SA.

Provide D/A Ratio
for eDreams Odigeo SA.

Provide Interest Coverage Ratio
for eDreams Odigeo SA.

Provide Altman Z-Score Ratio
for eDreams Odigeo SA.

Provide Quick Ratio
for eDreams Odigeo SA.

Provide Current Ratio
for eDreams Odigeo SA.

Provide Cash Ratio
for eDreams Odigeo SA.

What is the historical Revenue growth
over the last 5 years for eDreams Odigeo SA?

What is the historical Net Income growth
over the last 5 years for eDreams Odigeo SA?

What is the current Free Cash Flow
of eDreams Odigeo SA?

Discuss the annual earnings per share (EPS)
trend over the past five years for eDreams Odigeo SA.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
eDreams Odigeo SA

Current Assets 104.1m
Cash & Short-Term Investments 43.7m
Receivables 58.8m
Other Current Assets 1.6m
Non-Current Assets 998.7m
Long-Term Investments 3m
PP&E 5.1m
Intangibles 967.5m
Other Non-Current Assets 23.2m
Current Liabilities 469.9m
Accounts Payable 256.7m
Accrued Liabilities 11.5m
Other Current Liabilities 201.8m
Non-Current Liabilities 384.3m
Long-Term Debt 373.1m
Other Non-Current Liabilities 11.2m
Efficiency

Earnings Waterfall
eDreams Odigeo SA

Revenue
643.4m EUR
Cost of Revenue
-7m EUR
Gross Profit
636.4m EUR
Operating Expenses
-595.2m EUR
Operating Income
41.2m EUR
Other Expenses
-5.9m EUR
Net Income
35.3m EUR

Free Cash Flow Analysis
eDreams Odigeo SA

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

EDDRF Profitability Score
Profitability Due Diligence

eDreams Odigeo SA's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
Positive Free Cash Flow
ROE is Increasing
52/100
Profitability
Score

eDreams Odigeo SA's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

EDDRF Solvency Score
Solvency Due Diligence

eDreams Odigeo SA's solvency score is 18/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Average D/E
Positive Net Debt
Short-Term Solvency
18/100
Solvency
Score

eDreams Odigeo SA's solvency score is 18/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

EDDRF Price Targets Summary
eDreams Odigeo SA

Wall Street analysts forecast EDDRF stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for EDDRF is 10.02 USD with a low forecast of 8.8 USD and a high forecast of 12.09 USD.

Lowest
Price Target
8.8 USD
10% Upside
Average
Price Target
10.02 USD
25% Upside
Highest
Price Target
12.09 USD
51% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for EDDRF?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for EDDRF is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

See Also

Discover More
What is the Intrinsic Value of one EDDRF stock?

The intrinsic value of one EDDRF stock under the Base Case scenario is 12.89 USD.

Is EDDRF stock undervalued or overvalued?

Compared to the current market price of 8.01 USD, eDreams Odigeo SA is Undervalued by 38%.

Back to Top