Subscribe

eDreams ODIGEO S.A. (EDR.MC)

EUR4.88 -0.04 (-0.71%)
ES BME Consumer Cyclical Travel Services
Address calle LOpez de Hoyos 35 28002
Madrid, ES
CEO Dana Philip Dunne
Website edreamsodigeo.com
IPO 2014-04-08
ISIN LU1048328220

Explore sections of this company profile

Also trades on London Stock Exchange · 0QS9.L (EUR) Madrid Stock Exchange · EDR.MC (EUR) Other OTC · EDDRF (USD) Other OTC · EDEMY (USD)
Description

Operating across Europe, eDreams ODIGEO S.A. functions as a prominent online travel company, supported by its various subsidiaries. It delivers digital travel agency solutions through its well-recognized brands, which include eDreams, Go Voyages, Opodo, Travellink, and Liligo. Beyond its core booking services, the company also provides marketing, administrative and IT advisory, and metasearch capabilities, alongside running online advertising campaigns. Customers can access a comprehensive range of travel options, from scheduled and budget airline tickets, hotel accommodations, and car rentals, to customizable and pre-packaged holidays, as well as travel insurance. Established in 2011, eDreams ODIGEO S.A. maintains its headquarters in Madrid, Spain.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
EUR4.88 -0.04 (-0.71%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1M
Beta
1.17
Float Shares
70.90M
Free Float %
67.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+10.44% +23.67% +19.77% +32.70% +13.59% +4.76% -44.04% -19.46% -19.77% +85.78% -57.39%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
4.88
DCF (Unlevered) 20.11 +312.0%
DCF (Levered) 9.94 +103.7%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 20% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 4 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.76
Distress
Piotroski F-Score
7 / 9
Strong
MOAT Score
4 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • ✗
    Revenue growth Travel Services: +8.5%
    -0.4% Q1'26: -8.6% (vs Q1'25)
  • ✓
    EPS growth Travel Services: +10.2%
    +30.6% ★ Q1'26: -66.7% (vs Q1'25)
  • ✓
    FCF margin FCF growth · Travel Services: +12.2%
    +11.4% ★ Q1'26: +48.2% (vs Q1'25)
  • ✗
    EBIT margin Travel Services: +13.1%
    +13.4% ★ Q1'26: +8.7% (vs Q1'25)
  • ✗
    ROIC Travel Services: +10.4%
    +13.3% ★ Q1'26: +10.6% (vs Q1'25)
  • ✓
    Share dilution Travel Services: +0.3%
    -12.4% ★ Q1'26: -12.3% (vs Q1'25)
  • ✗
    Debt / EBITDA Net debt/EBITDA · Travel Services: -0.25×
    2.74× Q1'26: 3.52× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
▶ WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.10) × ERP
WACC = 55% × Ke + 45% × Kd (6.5%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 20.11 Current price: 4.88
Enterprise Value: — Equity Value: — Terminal Value: — TV as % of EV: —

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2015
actual 		Mar 2016
actual 		Mar 2017
actual 		Mar 2018
actual 		Mar 2019
actual 		Mar 2020
actual 		Mar 2021
actual 		Mar 2022
actual 		Mar 2023
actual 		Mar 2024
actual 		Mar 2025
actual 		Mar 2026
3 Rev. Ana.
3 EPS Ana. 		Mar 2027
3 Rev. Ana.
3 EPS Ana. 		Mar 2028
3 Rev. Ana.
3 EPS Ana. 		Mar 2029
1 Rev. Ana.
1 EPS Ana.
Revenue
465.73M
est: 432.57M (+7.7%)
484.65M
est: 457.40M (+6.0%)
497.41M
est: 478.37M (+4.0%)
512.09M
est: 511.83M (+0.1%)
551.32M
est: 526.78M (+4.7%)
561.76M
est: 534.41M (+5.1%)
107.17M
est: 109.48M (-2.1%)
398.28M
est: 367.74M (+8.3%)
587.76M
est: 544.73M (+7.9%)
650.51M
est: 645.06M (+0.8%)
671.18M
est: 693.71M (-3.2%)
672.38M
659.62M – 696.87M
-3.1% YoY
713.58M
688.41M – 752.15M
+6.1% YoY
736.00M
700.73M – 784.72M
+3.1% YoY
776.90M
763.20M – 790.60M
+5.6% YoY
EBITDA
-104.34M
est: -32.16M (-224.4%)
79.93M
est: -34.01M (+335.0%)
84.95M
est: -35.57M (+338.9%)
91.55M
est: -38.05M (+340.6%)
95.86M
est: -39.17M (+344.7%)
20.97M
est: -39.73M (+152.8%)
-73.81M
est: -8.14M (-806.7%)
-6.26M
est: -27.34M (+77.1%)
23.61M
est: -40.50M (+158.3%)
77.58M
est: 275.81M (-71.9%)
116.24M
est: 296.61M (-60.8%)
287.49M
282.03M – 297.96M
-3.1% YoY
305.10M
294.34M – 321.59M
+6.1% YoY
314.69M
299.61M – 335.52M
+3.1% YoY
332.18M
326.32M – 338.03M
+5.6% YoY
EBIT
-131.90M
est: -82.12M (-60.6%)
62.30M
est: -86.83M (+171.7%)
66.59M
est: -90.81M (+173.3%)
69.43M
est: -97.17M (+171.5%)
69.80M
est: -100.00M (+169.8%)
-13.56M
est: -101.45M (+86.6%)
-109.16M
est: -20.78M (-425.2%)
-39.95M
est: -69.81M (+42.8%)
-10.22M
est: -103.41M (+90.1%)
39.81M
est: 233.00M (-82.9%)
72.02M
est: 250.57M (-71.3%)
242.87M
238.26M – 251.71M
-3.1% YoY
257.75M
248.66M – 271.68M
+6.1% YoY
265.85M
253.11M – 283.45M
+3.1% YoY
280.62M
275.67M – 285.57M
+5.6% YoY
Net Income
-181.31M
est: 12.22M (-1,583.7%)
12.43M
est: 23.63M (-47.4%)
10.47M
est: 18.47M (-43.3%)
19.72M
est: 34.36M (-42.6%)
9.52M
est: 25.66M (-62.9%)
-40.52M
est: 45.58M (-188.9%)
-124.23M
est: -89.11M (-39.4%)
-65.87M
est: -59.07M (-11.5%)
-43.34M
est: -27.96M (-55.0%)
32.36M
est: 24.48M (+32.2%)
45.07M
est: 46.59M (-3.3%)
67.50M
57.53M – 77.48M
+44.9% YoY
24.25M
23.29M – 42.99M
-64.1% YoY
24.77M
12.38M – 52.44M
+2.1% YoY
38.04M
35.55M – 40.53M
+53.6% YoY
SGA
278.64M
est: 330.88M (-15.8%)
290.78M
est: 349.88M (-16.9%)
300.34M
est: 365.92M (-17.9%)
308.46M
est: 391.52M (-21.2%)
334.79M
est: 402.95M (-16.9%)
351.73M
est: 408.79M (-14.0%)
95.06M
est: 83.75M (+13.5%)
321.10M
est: 281.30M (+14.1%)
459.49M
est: 416.68M (+10.3%)
456.71M
est: 454.15M (+0.6%)
434.65M
est: 488.40M (-11.0%)
473.38M
464.40M – 490.62M
-3.1% YoY
502.39M
484.66M – 529.54M
+6.1% YoY
518.17M
493.34M – 552.47M
+3.1% YoY
546.96M
537.32M – 556.61M
+5.6% YoY
EPS
-1.73
est: 0.10 (-1,887.0%)
0.12
est: 0.19 (-35.9%)
0.10
est: 0.15 (-32.1%)
0.18
est: 0.27 (-33.9%)
0.09
est: 0.20 (-57.1%)
-0.37
est: 0.36 (-202.5%)
-1.13
est: -0.71 (-60.1%)
-0.58
est: -0.47 (-23.9%)
-0.36
est: -0.22 (-62.0%)
0.26
est: 0.22 (+18.8%)
0.37
est: 0.42 (-11.1%)
0.61
0.52 – 0.70
+46.1% YoY
0.28
0.21 – 0.39
-53.5% YoY
0.29
0.11 – 0.47
+0.9% YoY
0.34
0.32 – 0.37
+19.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-05-28 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-05-27 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-05-26 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-05-25 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-05-22 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-05-21 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-05-20 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-05-19 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-05-18 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-05-15 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-05-14 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-05-13 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-05-12 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-05-11 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-05-08 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-05-07 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-05-06 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-05-05 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-05-04 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-30 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-29 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-28 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-27 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-24 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-23 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-22 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-21 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-20 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-17 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-16 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-15 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
105.27M
OE per share TTM
0.84
Owner's Yield
23.24%
Maintenance CapEx ratio
177.65%
Maint CapEx / Avg PPE
1.5%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
—
Total invested
—
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
53.2K
Shares Outstanding
105.79M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Dana Philip Dunne Chief Executive Officer & Executive Director 2M male
David Elizaga Corrales Chief Financial Officer & Executive Director 783.0K male
Frédéric Esclapez Chief Marketing Officer — male
Gerrit Goedkoop Chief Operating Officer — male
Guillaume Teissonnière Group Legal Counsel & Secretary — male
Javier Pérez-Tenessa De Block Founder & Honorary Chairman — male
Lindsey Auty Chief People Officer — female
Carsten Bernhard Chief Technology Officer — male
Mario Gavira Head of Metasearch Revenue — —
David de la Roz Director of Investor Relations — male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits

Related companies

Largest companies in Travel Services