Switch theme
Sign up to access all valuation multiples
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 + Italy); and Northern Europe (Germany + Nordics + UK).
2011
1.7K+
LTM Revenue $751M
LTM EBITDA $152M
$1.2B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
eDreams ODIGEO has a last 12-month revenue of $751M and a last 12-month EBITDA of $152M.
In the most recent fiscal year, eDreams ODIGEO achieved revenue of $699M and an EBITDA of $80.6M.
eDreams ODIGEO expects next 12-month revenue of XXX and NTM EBITDA of XXX
See eDreams ODIGEO valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $631M | $699M | XXX | XXX | XXX |
| Gross Profit | $411M | $612M | XXX | XXX | XXX |
| Gross Margin | 65% | 88% | XXX | XXX | XXX |
| EBITDA | $22.6M | $80.6M | XXX | XXX | XXX |
| EBITDA Margin | 4% | 12% | XXX | XXX | XXX |
| Net Profit | -$70.7M | -$46.5M | XXX | XXX | XXX |
| Net Margin | -11% | -7% | XXX | XXX | XXX |
| Net Debt | $400M | $367M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, eDreams ODIGEO's stock price is EUR 7 (or $7).
eDreams ODIGEO has current market cap of EUR 822M (or $883M), and EV of EUR 1.2B (or $1.2B).
See eDreams ODIGEO trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $1.2B | $883M | XXX | XXX | XXX | XXX | $0.44 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, eDreams ODIGEO has market cap of $883M and EV of $1.2B.
eDreams ODIGEO's trades at 1.7x LTM EV/Revenue multiple, and 8.2x LTM EBITDA.
Analysts estimate eDreams ODIGEO's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for eDreams ODIGEO and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $1.2B | XXX | XXX | XXX |
| EV/Revenue | 1.7x | XXX | XXX | XXX |
| EV/EBITDA | 9.4x | XXX | XXX | XXX |
| P/E | 21.6x | XXX | XXX | XXX |
| P/E/Growth | 0.5x | XXX | XXX | XXX |
| EV/FCF | 13.7x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpeDreams ODIGEO's NTM/LTM revenue growth is 11%
eDreams ODIGEO's revenue per employee for the last fiscal year averaged $0.4M, while opex per employee averaged $0.4M for the same period.
Over next 12 months, eDreams ODIGEO's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate eDreams ODIGEO's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for eDreams ODIGEO and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 11% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 18% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 257% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 29% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.4M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.4M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 69% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 1% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 94% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Corporate Travel Management | XXX | XXX | XXX | XXX | XXX | XXX |
| Flight Centre | XXX | XXX | XXX | XXX | XXX | XXX |
| Helloworld Travel | XXX | XXX | XXX | XXX | XXX | XXX |
| Web Travel Group | XXX | XXX | XXX | XXX | XXX | XXX |
| EaseMyTrip | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
eDreams ODIGEO acquired XXX companies to date.
Last acquisition by eDreams ODIGEO was XXXXXXXX, XXXXX XXXXX XXXXXX . eDreams ODIGEO acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was eDreams ODIGEO founded? | eDreams ODIGEO was founded in 2011. |
| Where is eDreams ODIGEO headquartered? | eDreams ODIGEO is headquartered in Spain. |
| How many employees does eDreams ODIGEO have? | As of today, eDreams ODIGEO has 1.7K+ employees. |
| Who is the CEO of eDreams ODIGEO? | eDreams ODIGEO's CEO is Mr. Dana Philip Dunne. |
| Is eDreams ODIGEO publicy listed? | Yes, eDreams ODIGEO is a public company listed on MAD. |
| What is the stock symbol of eDreams ODIGEO? | eDreams ODIGEO trades under EDR ticker. |
| When did eDreams ODIGEO go public? | eDreams ODIGEO went public in 2014. |
| Who are competitors of eDreams ODIGEO? | Similar companies to eDreams ODIGEO include e.g. Corporate Travel Management, Flight Centre, Helloworld Travel, Web Travel Group. |
| What is the current market cap of eDreams ODIGEO? | eDreams ODIGEO's current market cap is $883M |
| What is the current revenue of eDreams ODIGEO? | eDreams ODIGEO's last 12-month revenue is $751M. |
| What is the current EBITDA of eDreams ODIGEO? | eDreams ODIGEO's last 12-month EBITDA is $152M. |
| What is the current EV/Revenue multiple of eDreams ODIGEO? | Current revenue multiple of eDreams ODIGEO is 1.7x. |
| What is the current EV/EBITDA multiple of eDreams ODIGEO? | Current EBITDA multiple of eDreams ODIGEO is 8.2x. |
| What is the current revenue growth of eDreams ODIGEO? | eDreams ODIGEO revenue growth between 2023 and 2024 was 11%. |
| Is eDreams ODIGEO profitable? | Yes, eDreams ODIGEO is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
