AACCE Investments
ScreenerStocksIndicesPicksETFsBlogPricing

© 2026 ACCE Investments. All rights reserved.

ACCE Investments - Institutional-grade stock research for retail investors | BetaList
IndicesStocksETFsScreenerBlogGlossaryCompareMarket dataAdvisors
TermsPrivacyCookiesDisclaimerLegal noticeProfessional termsAboutContact
EDR.MC

eDreams ODIGEO S.A. (EDR.MC) fair value

Consumer Cyclical · Travel Services · BME · Spain
€4.76-1.86%
Market cap €473MNext earnings 2026-11-17Updated Oct 22, 2026
Add earnings to calendarGoogle
Our verdict
Trades 21% below our fair value
Price
€4.76
Model fair valueConfidence: good
€6.00
Model range
€2.26 to €10.13
Fair value €6.00
Price €4.76
4 models fit eDreams ODIGEO S.A. and they partly agree: 2 of 4 land within 15% of the average.
Two or more of our models back this value.
Discount(i)Silver65
Valued as a cyclical company: P/E comparison, EV/EBITDA comparison, Discounted cash flow, and Graham number.
ACCE opinioneDreams ODIGEO S.A. (EDR.MC)
Fair value (4 models)
€6.00
ACCE price target
€6.00
Rating
Undervalued
Horizon
12 months
Fair value published on 22 Oct 2026, 14:04 CEST.
ACCE price target published on 23 Oct 2026, 01:52 CEST.
Rating published on 22 Oct 2026, 14:04 CEST.
Price used: €4.76 at the close on 23 Oct 2026, 17:30 CEST.
Models: Discounted cash flow, P/E comparison, EV/EBITDA comparison, and Graham number.
Fair value: the average of the applicable valuation models (discounted cash flow, multiples, residual income, dividend discount, shareholder yield), each run on the latest financial statements and the market price shown. Opinion columns (fair value, target, rating) are shown apart from the data. Full methodology: acceinvestments.com/data/how-we-value-stocks
Full methodology
Conflicts of interest: The author holds no personal position in this security. General statement
Produced by ACCE Investments (acceinvestments.com)
Data
Price vs fair value
20.7% below
+26.1% to fair value
ACCE score
55
out of 100
P/E
14.0x
forward 16.9x
1-year return
-36.0%
Dividend yield
0.00%

eDreams ODIGEO S.A. in four questions

Plain answers, details below
Free accounts get 5 full stock pages a month, including the four answers.
OverviewAsk ACCEValuationQualityAnalystsSmart MoneyCompareNews and Record

Overview

ACCE thesis

eDreams ODIGEO runs the online travel agency brands eDreams, Opodo and GO Voyages, along with the Mytrip and Liligo metasearch sites, and its most distinctive product is Prime, a subscription that waives booking fees and aggregates flight disruption and change services for frequent travellers. An 84.5% gross margin reflects that model: the business earns commissions and fees on bookings it never fulfils, so the cost of sales is small. The trade-off is a 6.9% operating margin, which leaves little room if acquisition spend or marketing costs rise again. Revenue fell 4.1% in the period, so the thesis rests on whether subscription growth and cost discipline can pull operating profit higher while the top line stabilises. At 14.2 times trailing earnings and 17.3 times forward, with a 15.5% return on equity and a market capitalisation near 483M EUR, the stock is small and cheap enough to merit a look at the Prime subscriber numbers and cost base before anything else.

AI-assisted·How I use AIWritten Oct 23, 2026

Next results

Nov 17, 2026
We update the fair value about 2 days after the results, once the new figures are filed.Add to calendarGoogle

Walk me through this stock

Plain-English pros, cons, and what to watch. Pro feature.

PRO

Ask ACCE

Valuation

INVESTOR
Where EDR.MC's valuation models land
Price
€4.76
Model fair value
€6.00
Model range
€2.26 to €10.13
Fair value €6.00
Price €4.76
The price sits inside the model range.
Model
Fair value
Upside
Discounted cash flow
EV/EBITDA comparison
Graham number
P/E comparison
Create a free account: 5 full stock pages a month, no card.

See what each model says, the assumptions behind it, the bad, normal and good cases, and why the fair value changed.

Quality

INVESTOR
Quality and conviction INVESTOR FEATURE

The full quality picture: a reason under every score, how the scores moved, and the conviction breakdown.

  • +A plain reason under every score
  • +Conviction breakdown and growth / value / quality / momentum scores
  • +Score history: how each score moved over time

Analysts

Wall Street consensus

No analyst coverage yet.
Analyst intelligence INVESTOR FEATURE

The full analyst picture: the price-target distribution against the current price, forward consensus estimates, and how ACCE's own models compare.

  • +Price-target low / average / high vs the current price, with implied upside
  • +Forward revenue and EPS consensus by fiscal year
  • +ACCE fair-value models lined up against the Street

Smart Money

PRO

In one line

Trades are only made public after a delay. We show the delay so you know how old the news is.

Company insiders
No trades filed
Last 90 days
Congress
No trades filed
Last 180 days
Average delay
No trades filed
From trade to public filing
Do politicians beat the market? Our backtest →
Smart money tracking PRO FEATURE

Follow the informed money: 13F position changes, insider and Congress trades, and 13D activist filings.

  • +Quarter-over-quarter institutional position changes
  • +Every insider and Congress trade, with how late it was disclosed
  • +Active 13D activist filings and top holders

Compare

Where it sits vs peers

News and Record

Recent performance

1 week
-3.8%
1 month
+17.0%
3 months
-5.2%
6 months
+47.4%
YTD
+19.3%
1 year
-36.0%

Recommendation history, last 12 months

DateTypeNewPreviousPrice
23 Oct 2026, 01:52 CESTACCE price target€6.00first publication€4.85
22 Oct 2026, 14:04 CESTRatingUndervaluedfirst publication€4.86
22 Oct 2026, 14:04 CESTFair value€6.00first publication€4.86

This analysis is not personalised investment advice and does not take your situation, objectives or risk tolerance into account. ACCE Investments is not an authorised investment firm.

Investing in shares carries a risk of losing capital. The value of an investment can go down as well as up.

This security trades in EUR. Exchange-rate movements can increase or reduce the result in your own currency.

Valuation horizon: 12 months from the publication date.

Conflicts of interest. ACCE Investments is operated by Adrien Chantreuil, who may hold personal positions in the securities analysed. Positions are declared on each security. ACCE receives no payment from the companies analysed or from any intermediary for this analysis.

Get the full EDR.MC page, free

Every model, the scenarios, fair value history, AI notes and the four questions. 5 full stock pages every month on the free plan, no card.

Free accounts get 5 full stock pages a month, including the full page.

Snapshot

Growth7Value91Quality55Momentum67Total55
Valuation
Trailing P/E
14.0x
Forward P/E
16.9x
PEG
no data
P/B
1.64x
EV / Revenue
1.1x
Book value/sh
€2.37
Enterprise value
€706M
Profitability
ROE
15.5%
FCF yield
23.66%
ROIC
6.8%
Health and risk
Debt / equity
1.54
Dividend yield
0.00%
Beta
1.32

Price

-36.3% · 1Y

Ask anything about EDR.MC

Answered from eDreams ODIGEO S.A. fundamentals + recent valuations. Every number shows its source and date.

This stock Peer Peer median weaker → stronger
P/Ebetter than 83% of peers
low 11.9x14.0xhigh 96.7x
ROEbetter than 50% of peers
low -0%16%high 33%
Div yieldbetter than 83% of peers
low 0.0%0.0%high 3.7%

Peers

Prices Oct 23, 2026
CompanyPriceFair valuevs fair valueP/EROEQualityScore
EDR.MC eDreams ODIGEO S.A.€4.76€621% below14.0x15.5%5555
CTD.AX Corporate Travel Management LimitedA$3.82A$318% above28.5x3.4%5143
ALVDM.PA Voyageurs du Monde SA€179.50€10178% above16.3x23.2%5355
TRN.L Trainline plc£2.26£438% below11.9x32.8%8472
TRIP TripAdvisor Inc. Common Stock$9.67$671% above96.7x-0.2%4237
PRSU Pursuit Attractions and Hospitality Inc. Common Stock$56.29$27112% above37.3x8.9%7171
SAGA.L Saga plc£7.97£564% above44.5x30.3%6568

Sector report card

Where EDR.MC ranks against its sector peers on each metric.

Computing percentiles…