EDEMY Relative Valuation - Edreams Odigeo SA

Watchlist Manager

Watchlist

Price: 36.297 USD Market Closed

Market Cap: $4.6B

	Edreams Odigeo SA OTC:EDEMY	ES
	Bowleven PLC LSE:BLVN	UK

Multiples-Based Value

The Multiples-Based Value of one EDEMY stock under the Base Case scenario is 198.638 USD. Compared to the current market price of 36.297 USD, Edreams Odigeo SA is Undervalued by 82%.

Multiples-Based Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Multiples-Based Value calculated?

EDEMY Multiples-Based Value

Base Case

Undervaluation 82%

Multiples-Based Value

Price $36.297

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
ES		Edreams Odigeo SA OTC:EDEMY	348.9m USD	0.5	4.3	4.1	5.7
CN	H	H World Group Ltd BMV:HTHTN	2.7T MXN	41.5	206.7	128.5	152.2
US		Booking Holdings Inc NASDAQ:BKNG	133.8B USD	5	24.8	12.6	13.4
US		Marriott International Inc NASDAQ:MAR	88.3B USD	3.4	33.9	21.5	24.6
US		Airbnb Inc NASDAQ:ABNB	76.3B USD	6.2	30.4	25.1	25.1
US		Royal Caribbean Cruises Ltd NYSE:RCL	74B USD	4.1	17.3	13.8	18.6
US		Hilton Worldwide Holdings Inc NYSE:HLT	70.3B USD	5.8	48.2	28.5	30.3
US		Carnival Corp NYSE:CCL	33.6B USD	1.3	12.2	7.7	12.4
UK		Carnival PLC LSE:CCL	25.4B GBP	1.3	12.3	7.7	12.5
US	V	Viking Holdings Ltd NYSE:VIK	33.3B USD	0	0	0	0
CN		Trip.com Group Ltd HKEX:9961	255.3B HKD	3.6	6.7	9.3	9.9

				Revenue Growth	P/S to Growth
ES		Edreams Odigeo SA OTC:EDEMY	Average P/S: 7.3 0.5	3%	0.2
CN	H	H World Group Ltd BMV:HTHTN	41.5	N/A	N/A
US		Booking Holdings Inc NASDAQ:BKNG	5	10%	0.5
US		Marriott International Inc NASDAQ:MAR	3.4	6%	0.6
US		Airbnb Inc NASDAQ:ABNB	6.2	11%	0.6
US		Royal Caribbean Cruises Ltd NYSE:RCL	4.1	9%	0.5
US		Hilton Worldwide Holdings Inc NYSE:HLT	5.8	9%	0.6
US		Carnival Corp NYSE:CCL	1.3	5%	0.3
UK		Carnival PLC LSE:CCL	1.3	5%	0.3
US	V	Viking Holdings Ltd NYSE:VIK	Not Available	14%	N/A
CN		Trip.com Group Ltd HKEX:9961	3.6	14%	0.3

				Earnings Growth	PEG
ES		Edreams Odigeo SA OTC:EDEMY	Average P/E: 39.7 4.3	-8%	N/A
CN	H	H World Group Ltd BMV:HTHTN	206.7	N/A	N/A
US		Booking Holdings Inc NASDAQ:BKNG	24.8	30%	0.8
US		Marriott International Inc NASDAQ:MAR	33.9	14%	2.4
US		Airbnb Inc NASDAQ:ABNB	30.4	18%	1.7
US		Royal Caribbean Cruises Ltd NYSE:RCL	17.3	15%	1.2
US		Hilton Worldwide Holdings Inc NYSE:HLT	48.2	24%	2
US		Carnival Corp NYSE:CCL	12.2	18%	0.7
UK		Carnival PLC LSE:CCL	12.3	16%	0.8
US	V	Viking Holdings Ltd NYSE:VIK	Not Available	N/A	N/A
CN		Trip.com Group Ltd HKEX:9961	6.7	-10%	N/A

				EBITDA Growth	EV/EBITDA to Growth
ES		Edreams Odigeo SA OTC:EDEMY	Average EV/EBITDA: 25.9 4.1	4%	1
CN	H	H World Group Ltd BMV:HTHTN	128.5	N/A	N/A
US		Booking Holdings Inc NASDAQ:BKNG	12.6	11%	1.1
US		Marriott International Inc NASDAQ:MAR	21.5	13%	1.7
US		Airbnb Inc NASDAQ:ABNB	25.1	34%	0.7
US		Royal Caribbean Cruises Ltd NYSE:RCL	13.8	13%	1.1
US		Hilton Worldwide Holdings Inc NYSE:HLT	28.5	19%	1.5
US		Carnival Corp NYSE:CCL	7.7	6%	1.3
UK		Carnival PLC LSE:CCL	7.7	7%	1.1
US	V	Viking Holdings Ltd NYSE:VIK	Not Available	N/A	N/A
CN		Trip.com Group Ltd HKEX:9961	9.3	19%	0.5

				EBIT Growth	EV/EBIT to Growth
ES		Edreams Odigeo SA OTC:EDEMY	Average EV/EBIT: 30.5 5.7	-1%	N/A
CN	H	H World Group Ltd BMV:HTHTN	152.2	N/A	N/A
US		Booking Holdings Inc NASDAQ:BKNG	13.4	11%	1.2
US		Marriott International Inc NASDAQ:MAR	24.6	12%	2
US		Airbnb Inc NASDAQ:ABNB	25.1	20%	1.3
US		Royal Caribbean Cruises Ltd NYSE:RCL	18.6	13%	1.4
US		Hilton Worldwide Holdings Inc NYSE:HLT	30.3	17%	1.8
US		Carnival Corp NYSE:CCL	12.4	6%	2.1
UK		Carnival PLC LSE:CCL	12.5	8%	1.6
US	V	Viking Holdings Ltd NYSE:VIK	Not Available	17%	N/A
CN		Trip.com Group Ltd HKEX:9961	9.9	19%	0.5

Edreams Odigeo SA
OTC:EDEMY

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

EDEMY Competitors Multiples
Edreams Odigeo SA Competitors

See Also

Company

Help

Tools

Stocks

Edreams Odigeo SA OTC:EDEMY

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

EDEMY Competitors Multiples Edreams Odigeo SA Competitors

See Also

Company

Help

Tools

Stocks

Edreams Odigeo SA
OTC:EDEMY

EDEMY Competitors Multiples
Edreams Odigeo SA Competitors