The Discounted Cash Flow (DCF) valuation of eDreams Odigeo SA (EDR.MC) is 4.85 EUR. With the latest stock price at 7.90 EUR, the upside of eDreams Odigeo SA based on DCF is -38.6%.
Based on the latest price of 7.90 EUR and our DCF valuation, eDreams Odigeo SA (EDR.MC) is a sell. selling EDR.MC stocks now will result in a potential gain of 38.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 9.3% | 7.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 1.87 - 21.07 | 4.85 |
| Upside | -76.3% - 166.7% | -38.6% |