0.73%
-10.13%
18.53%
22.59%
19.74%
11.34%
124.80%
9.5009.5009.0009.0008.5008.5008.0008.0007.5007.5007.0007.0006.5006.50012/2/202412/2/202412/13/202412/13/202412/24/202412/24/20241/4/20251/4/20251/15/20251/15/20251/26/20251/26/20252/6/20252/6/20252/17/20252/17/2025
Download SVG
Download PNG
Download CSV

Company Description

eDreams ODIGEO S.A., together with its subsidiaries, operates as an online travel company in Europe.The company offers its online travel agency services under the eDreams, Go Voyages, Opodo, Travellink, and Liligo brands.It also provides marketing, admin and IT consulting, and metasearch services, as well as offers online advertising campaigns.


Its customers access the deals in regular flights, low-cost airlines, hotels, car rental, dynamic packages, holiday packages, and travel insurance.eDreams ODIGEO S.A. was incorporated in 2011 and is based in Madrid, Spain.

Market Data

Last Price 8.25
Change Percentage 0.73%
Open 8.25
Previous Close 8.19
Market Cap ( Millions) 989
Volume 205620
Year High 9.34
Year Low 5.9
M A 50 8.55
M A 200 7.17

Financial Ratios

FCF Yield 6.11%
Dividend Yield 0.00%
ROE 15.52%
Debt / Equity 156.11%
Net Debt / EBIDTA 375.61%
Price To Book 4.16
Price Earnings Ratio 25.37
Price To FCF 16.37
Price To sales 1.5
EV / EBITDA 14.65

News

Business Breakdown

Expected Mid-Term Growth

Segment n°1 -> Top 6

Expected Growth : 15 %

What the company do ?

eDreams ODIGEO S.A.'s Top 6 refers to the six most popular travel destinations, including flights, hotels, and packages, offering customers a curated selection of travel options.

Why we expect these perspectives ?

eDreams ODIGEO S.A.'s 15% growth driven by increasing online travel bookings, strong mobile adoption, and expanding presence in Latin America and Asia. Additionally, the company's focus on cost leadership, investment in technology, and strategic partnerships contribute to its growth momentum.

Segment n°2 -> Rest of the World

Expected Growth : 10 %

What the company do ?

The Rest of the World from eDreams ODIGEO S.A. refers to all countries and regions outside of Europe, where the company operates and offers travel services.

Why we expect these perspectives ?

The 10% growth in Rest of the World segment for eDreams ODIGEO S.A. is driven by increasing online travel adoption, rising middle-class disposable income, and government initiatives to promote tourism. Additionally, the company's strategic partnerships and investments in emerging markets, such as Latin America and Asia, are contributing to the growth.

Edreams Odigeo S.A. Products

Product Range What is it ?
Flight Tickets eDreams ODIGEO S.A. offers a wide range of flight tickets from various airlines, allowing customers to book and compare prices for their desired routes.
Hotel Bookings The company provides a vast selection of hotels worldwide, enabling customers to book accommodations that suit their needs and budget.
Package Holidays eDreams ODIGEO S.A. offers bundled packages that include flights and accommodations, making it convenient for customers to plan their trips.
Car Rentals The company partners with car rental companies to offer a range of vehicles for customers to rent during their trips.
Travel Insurance eDreams ODIGEO S.A. provides travel insurance options to protect customers against unforeseen events such as trip cancellations or medical emergencies.
Dynamic Packages The company's dynamic packaging technology allows customers to customize their trips by combining flights, hotels, and car rentals in a single booking.

eDreams ODIGEO S.A.'s Porter Forces

eDreams ODIGEO S.A. operates in a highly competitive market, but its strong brand recognition and customer loyalty programs help to mitigate the threat of substitutes.

Customers have a high bargaining power due to the availability of alternative travel booking platforms and the ease of switching between them.

eDreams ODIGEO S.A. has a strong negotiating position with its suppliers, including airlines, hotels, and other travel service providers, due to its large customer base and significant market share.

While there are barriers to entry in the online travel agency market, new entrants can still disrupt the market with innovative business models or technologies, posing a moderate threat to eDreams ODIGEO S.A.

The online travel agency market is highly competitive, with many established players and new entrants vying for market share, leading to a high intensity of rivalry.

Capital Structure

Value
Debt Weight 62.01%
Debt Cost 5.36%
Equity Weight 37.99%
Equity Cost 15.35%
WACC 9.15%
Leverage 163.22%

Historical Valuation

Price/Earnings Ratio

Margin Valuation

Peers Valuation

Competitors

Company Rational
LMN.SW lastminute.com N.V. operates in the online travel industry in Italy, Spain, the United Kingdom, France, Germany, and internationally. It operates through Online Travel Agency (OTA), Meta-search, Media, and Other segments. …
TRN.L Trainline Plc operates an independent rail and coach travel platform that sells rail and coach tickets worldwide. The company operates through three segments: UK Consumer, UK Trainline Partner Solutions, and …
HSW.L Hostelworld Group plc operates an online booking platform worldwide. The company offers software and data processing services that facilitate hostel, B&B, hotel, and other accommodation bookings. The company also provides …
OTB.L On the Beach Group plc operates as an online retailer of short-haul beach holidays under the On the Beach brand name. It operates through four segments: OTB, International, Classic, and …
ALVDM.PA Voyageurs du Monde SA operates as a travel agency in France and internationally. The company organizes individual personalized trips, honeymoons, family holidays, romantic weekend trips, summer holidays, cruise tours, world …

Peers Metrics

DCF BETA

Parameters

Short Term Growth
Short term Time
Long-Term Growth
WACC
Target Price
8.25$
Current Price
8.25$
Potential
-0.00%

Expected Cash-Flows

Scoring Insights

ValueQualityYieldMomentumVolatilityGrowth
Company A-Score: 5.30Peer Group Average: 5.00Leader: 3.70

Peers Group Analysis

🥇

Voyageurs du Monde Logo
Voyageurs du Monde
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

🥈

On the Beach Logo
On the Beach
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

🥉

Hostelworld Logo
Hostelworld
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

4

eDreams ODIGEO Logo
eDreams ODIGEO
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

5

Lastminute Logo
Lastminute
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

6

Trainline Logo
Trainline
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->