eDreams ODIGEO - Public Comps and Valuation Multiples

eDreams ODIGEO Overview

About eDreams ODIGEO

Edreams Odigeo SA is an online travel company that uses technology and builds on relationships with suppliers, product know-how, and marketing expertise to attract and enable customers to search, plan, and book a broad range of travel products and services. Its travel solutions content includes flights, hotels, dynamic packages (flight plus hotel), trains, car rentals, and ancillaries (such as seats, bags, and insurance), which are sourced from a wide range of suppliers which include airlines, hotels, GDS aggregators, white label partners, car rental suppliers, train operators, and insurance providers. The company's segments include France; Southern Europe (Spain and Italy); and Northern Europe (Germany, Nordics, and UK).

Founded

2011

HQ

Employees

1.7K+

Website

edreamsodigeo.com

Sectors

Travel Services
Online Travel
Vertical Marketplaces
TravelTech
Service Providers

Financials

LTM Revenue $836M

LTM EBITDA $202M

EV

$1.3B

Valuation Multiples

Multiples.vc

Valuation Multiples for 15K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

eDreams ODIGEO Financials

As of September 2025, eDreams ODIGEO reported last 12-month revenue of $836M and EBITDA of $202M.

In the same period, eDreams ODIGEO achieved $65.8M in LTM net income.

See eDreams ODIGEO valuation multiples based on analyst estimates

eDreams ODIGEO P&L

In the most recent fiscal year, eDreams ODIGEO reported revenue of $776M and EBITDA of $134M.

eDreams ODIGEO expects next 12-month revenue of XXX and NTM EBITDA of XXX

See eDreams ODIGEO valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue	$836M	XXX	$776M	XXX	XXX	XXX
Gross Profit	n/a	XXX	$776M	XXX	XXX	XXX
Gross Margin	n/a	XXX	100%	XXX	XXX	XXX
EBITDA	$202M	XXX	$134M	XXX	XXX	XXX
EBITDA Margin	24%	XXX	17%	XXX	XXX	XXX
EBIT	$118M	XXX	$78.9M	XXX	XXX	XXX
EBIT Margin	14%	XXX	10%	XXX	XXX	XXX
Net Profit	$65.8M	XXX	$52.1M	XXX	XXX	XXX
Net Margin	8%	XXX	7%	XXX	XXX	XXX
Net Debt	XXX	XXX	$346M	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

.seo-only-financials-wrapper { position: static; left: auto; width: auto; height: auto; overflow: visible; }

Financial performance metrics for eDreams ODIGEO including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $836M. EBITDA for the last twelve months was $202M. In the most recent fiscal year, eDreams ODIGEO achieved $776M in revenue and $134M in EBITDA.
Financial Metric	Last Twelve Months (LTM)	Next Twelve Months (NTM)	Most Recent Fiscal Year	Current Fiscal Year (2025)	Next Fiscal Year (2026)	Two Years Forward (2027)
Total Revenue	$836M	Analyst estimates available to subscribers	$776M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	n/a	Analyst estimates available to subscribers	$776M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	n/a	Analyst estimates available to subscribers	100.0% gross profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA (Earnings Before Interest, Taxes, Depreciation, Amortization)	$202M	Analyst estimates available to subscribers	$134M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	24.2% EBITDA margin	Analyst estimates available to subscribers	17.3% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$118M	Analyst estimates available to subscribers	$78.9M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	14.1% EBIT margin	Analyst estimates available to subscribers	10.2% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$65.8M	Analyst estimates available to subscribers	$52.1M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	7.9% net profit margin	Analyst estimates available to subscribers	6.7% net profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Debt Position	Detailed debt information available to subscribers	Detailed debt information available to subscribers	$346M	Detailed debt information available to subscribers	Detailed debt information available to subscribers	Detailed debt information available to subscribers

Financial Performance Summary for eDreams ODIGEO

This financial data table provides comprehensive performance metrics for eDreams ODIGEO, a company based in Spain. The metrics include revenue, profitability measures, and operational efficiency indicators across multiple time periods.

Recent Performance Highlights

eDreams ODIGEO generated $836M in revenue over the last twelve months.
The company achieved $202M in EBITDA over the last twelve months.
Net income over the last twelve months reached $65.8M.

Fiscal Year Performance

In the most recent fiscal year, eDreams ODIGEO reported $776M in total revenue.
Fiscal year EBITDA was $134M.
The company maintained a gross profit margin of 100.0% in the most recent fiscal year.
EBITDA margin for the fiscal year was 17.3%.
Net profit margin reached 6.7% in the most recent fiscal year.

This financial data is sourced from Morningstar, Inc. and represents the most recent available information for eDreams ODIGEO. Forward-looking estimates and detailed financial projections are available through our premium subscription service.

eDreams ODIGEO Stock Performance

eDreams ODIGEO has current market cap of EUR 831M (or $961M), and EV of EUR 1.1B (or $1.3B).

Market Cap Evolution

eDreams ODIGEO Stock Data

As of October 14, 2025, eDreams ODIGEO's stock price is EUR 7 (or $9).

See eDreams ODIGEO trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$1.3B	$961M	XXX	XXX	XXX	XXX	$0.63

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more

Start Free Trial

eDreams ODIGEO Valuation Multiples

eDreams ODIGEO's trades at 1.7x EV/Revenue multiple, and 10.8x EV/EBITDA.

See valuation multiples for eDreams ODIGEO and 15K+ public comps

eDreams ODIGEO Financial Valuation Multiples

As of October 14, 2025, eDreams ODIGEO has market cap of $961M and EV of $1.3B.

Equity research analysts estimate eDreams ODIGEO's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

eDreams ODIGEO has a P/E ratio of 14.6x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$961M	XXX	$961M	XXX	XXX	XXX
EV (current)	$1.3B	XXX	$1.3B	XXX	XXX	XXX
EV/Revenue	1.6x	XXX	1.7x	XXX	XXX	XXX
EV/EBITDA	6.5x	XXX	10.8x	XXX	XXX	XXX
EV/EBIT	11.2x	XXX	18.6x	XXX	XXX	XXX
EV/Gross Profit	n/a	XXX	n/a	XXX	XXX	XXX
P/E	14.6x	XXX	19.8x	XXX	XXX	XXX
EV/FCF	12.8x	XXX	12.6x	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get eDreams ODIGEO Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Start Free Trial

eDreams ODIGEO Margins & Growth Rates

eDreams ODIGEO's last 12 month revenue growth is 5%

eDreams ODIGEO's revenue per employee in the last FY averaged $0.5M, while opex per employee averaged $0.4M for the same period.

eDreams ODIGEO's rule of 40 is 20% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

eDreams ODIGEO's rule of X is 36% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).

See operational valuation multiples for eDreams ODIGEO and other 15K+ public comps

eDreams ODIGEO Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	5%	XXX	7%	XXX	XXX	XXX
EBITDA Margin	24%	XXX	16%	XXX	XXX	XXX
EBITDA Growth	4%	XXX	33%	XXX	XXX	XXX
Rule of 40	20%	XXX	20%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	36%	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	$0.5M	XXX	XXX	XXX
Opex per Employee	XXX	XXX	$0.4M	XXX	XXX	XXX
S&M Expenses to Revenue	XXX	XXX	64%	XXX	XXX	XXX
G&A Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
R&D Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
Opex to Revenue	XXX	XXX	90%	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Developer Tools

Consumer SaaS

Streaming Platforms

Explore Valuation Multiples by Industry

Start Free Trial