eDreams Odigeo SA (EDR) Fair Value & Analysis
Consumer Cyclical · ES · Market cap €513M · ISIN LU1048328220
What is eDreams Odigeo SA really worth?
A solid business, trading 54% below our fair value of €10.81.
Strengths
Risks
Fair value as of: Aug 28, 2026
From 26 valuation models · updated 8 days ago
Share price −13.2% over the past month.
What runs behind every stock
69 individual criteria per stock, every one traceable See the method →
What matters now
- The price is below even our cautious bear case (€6.63). The market is more pessimistic than our downside scenario.
- Solid quality (59/100) at a price below fair value, the discount is the argument here, not the business quality.
- A fairly wide model range (€6.63 to €13.80) leaves room in how you read the outcome.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 28, 2026.
How to read this chart
60‑month range €2.74 – €9.88 · fair‑value band €6.63 – €13.80 · the €4.96 price screens below the €10.81 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 28, 2026.
Analysis
eDreams Odigeo SA (EDR) currently trades at €4.96, while our model-based Fair Value estimate is €10.81, implying the stock looks roughly 54.2% undervalued today. The Quality Score stands at 59/100 (solid quality), in the Consumer Cyclical sector. Bull case: the DCF Models group reads highest at a median of €11.93 per share, and 21 of the 26 models we run sit above the €4.96 price. Bear case: the Asset-Based group reads lowest at €1.60, and 5 of the 26 models stay below the price. Evidence for this calculation is high.
Over the trailing twelve months, eDreams Odigeo SA generated revenue of €669M at a net margin of 7.8%. Revenue declined 8.6% year over year. It earns a return on equity of 21.0%. Net debt stands at €300M. Fundamentals as of Aug 28, 2026
Our scenario range runs from €6.63 (bear case) to €13.80 (bull case); at €4.96, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 46% below its 52-week high and 85% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at −20% fair-value upside, at 118%, EDR screens cheaper than that median.
Fair Value models
This estimate rests on fiscal year 2026 figures, and about 5 months have passed since. In that time the company retained roughly €0.1936 per share, which is 1.8 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.
Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.
All 26 models by family
Widest divergence: DCF Models (€11.93) versus Asset-Based (€1.60). Highest evidence: FCF DCF (78).
Notify me when EDR reaches fair value
Put EDR on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.
Set up alert →Free, no payment details. Unsubscribe anytime in one click.
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Aug 28, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 56 · Market factors (momentum, volatility) 37
Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.
All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.
About the company
eDreams ODIGEO S.A., together with its subsidiaries, operates as an online travel company in France, Southern Europe, Northern Europe, and internationally. The company offers online travel agency services under the Go Voyages, eDreams, Opodo, Travellink, and Liligo brand names. It also provides marketing, admin and IT consulting, and metasearch services.
Full company description
eDreams ODIGEO S.A., together with its subsidiaries, operates as an online travel company in France, Southern Europe, Northern Europe, and internationally. The company offers online travel agency services under the Go Voyages, eDreams, Opodo, Travellink, and Liligo brand names. It also provides marketing, admin and IT consulting, and metasearch services. The company was formerly known as LuxGEO Parent S.a.r.l. and changed its name to eDreams ODIGEO S.A. in January 2014. eDreams ODIGEO S.A. was founded in 1999 and is based in Madrid, Spain.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2022 – FY2026 · reported fiscal years
eDreams Odigeo SA reported revenue of €669M in FY2026 versus €398M in FY2022, a compound +13.8%/yr. Reported net income was €52.2M in FY2026.
of which total revenue +3.6 % · buybacks/dilution −1.1 %
Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).
Watch EDR: get an alert when its fair value changes →
Peer Group
Travel Services · 90 stocks
How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.
Valuation Multiples vs Travel Services median · lower = cheaper
Strength profile in five axes (Snowflake)
Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.
Insider activity: 40/100
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
Similar stocks
10 more Travel Services stocks, each showing price versus our Fair Value estimate (as of Aug 28, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| Booking Holdings BKNG | $202.56 | $152.94 | −24% |
| Airbnb, Inc ABNB | $184.40 | $85.66 | −54% |
| Royal Caribbean Cruises Ltd RCL | $268.74 | $215.19 | −20% |
| Viking Holdings VIK | $85.03 | $43.68 | −49% |
| Carnival Corporation CCL | $24.76 | $31.36 | +27% |
| Expedia Group EXPE | $303.14 | $248.63 | −18% |
| Trip.com Group TCOM | $45.14 | $89.35 | +98% |
| Norwegian Cruise Line Holdings NCLH | $16.14 | $20.28 | +26% |
| Global Business Travel Group GBTG | $9.44 | $5.04 | −47% |
| Travel + Leisure Co TNL | $66.40 | $26.57 | −60% |
Compare eDreams Odigeo SA with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Consumer Cyclical stocks →
Try a ready-made strategy
Pick a strategy and jump into the live analysis with that exact screen applied.
Discover tools
Frequently asked questions
Is eDreams Odigeo SA (EDR) overvalued or undervalued?
What is the fair value of EDR?
What is the quality score of EDR?
What is the revenue of eDreams Odigeo SA (EDR)?
What is the net profit margin of EDR?
Watch eDreams Odigeo SA in the live analysis
One click puts eDreams Odigeo SA on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Watch for free →Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.