Edenred SA (EDEN.PAR) AI OPINIONS & ADVISOR ANALYSIS
Read and compare the 14 individual AI Advisor deep-dive reports, including their forecast paths, ratings, price targets, and reasoning.
Updated on 20 September 2026Deep analysis 20 September 2026
Universal Investor AI
The Polymath FrameworkModel rating
Buy
5-Year Return Est.
+83.1%
Includes 3.63% annual net dividend contribution
1. Investment Thesis — Base Case
Edenred is a toll booth being priced as a toll road in run-off. Italian and Brazilian reforms removed 6.5 points of first-half like-for-like growth, yet intrinsic operating revenue still advanced 8.0% and management raised 2026 EBITDAearnings before interest taxes depreciation and amortizationEarnings before interest, taxes, depreciation, and amortization (EBITDA) measures operating performance before financing, tax, and certain accounting charges.View full glossary entry guidance to €1,230-1,270m. The central tension is whether legislators keep shrinking the fee pool by decree, or whether Mobility at 11.2% like-for-like growth and cash conversion stepping from 35% to at least 65% restore compounding. Base case: earnings rebase once, disciplined cash returns continue, and the multiple recovers only partially because regulatory precedent lingers.
- 2027 earnings before interest taxes depreciation and amortizationEarnings before interest, taxes, depreciation, and amortization (EBITDA) measures operating performance before financing, tax, and certain accounting charges. near €1.35bn at 65% conversion implies roughly €0.9bn of free cash flowFree cash flow (FCF) is cash generated after operating expenses and capital expenditures that remains available for debt reduction, reinvestment, or shareholder returns..
- At 7x EV/earnings before interest taxes depreciation and amortizationEarnings before interest, taxes, depreciation, and amortization (EBITDA) measures operating performance before financing, tax, and certain accounting charges. and about €1bn net debtnet debtTotal debt minus cash and cash equivalents.View full glossary entry, equity approaches €40 per share by 2029.
- Cross-check: roughly 230m shares and €6.5bn market value against €1.2bn earnings before interest taxes depreciation and amortizationEarnings before interest, taxes, depreciation, and amortization (EBITDA) measures operating performance before financing, tax, and certain accounting charges. is under 7x.
Historical prices and published forecast
- Observed price
- Published advisor forecast
View chart values
| Series | Date | Value (EUR) |
|---|---|---|
| Observed price | 2021-09-17 | 46.6 |
| Observed price | 2021-09-25 | 47.8 |
| Observed price | 2021-10-03 | 46.5 |
| Observed price | 2021-10-19 | 49.2 |
| Observed price | 2021-10-31 | 46.7 |
| Observed price | 2021-11-04 | 45.7 |
| Observed price | 2021-11-24 | 42.2 |
| Observed price | 2021-12-06 | 40.2 |
| Observed price | 2021-12-14 | 38.6 |
| Observed price | 2021-12-22 | 40.3 |
| Observed price | 2022-01-11 | 43.3 |
| Observed price | 2022-01-15 | 42.2 |
| Observed price | 2022-02-04 | 36.5 |
| Observed price | 2022-02-08 | 37.5 |
| Observed price | 2022-02-28 | 40.9 |
| Observed price | 2022-03-08 | 37.9 |
| Observed price | 2022-03-24 | 44.7 |
| Observed price | 2022-04-01 | 44.9 |
| Observed price | 2022-04-17 | 49.1 |
| Observed price | 2022-04-21 | 49.1 |
| Observed price | 2022-05-11 | 44.0 |
| Observed price | 2022-05-15 | 45.0 |
| Observed price | 2022-05-27 | 46.2 |
| Observed price | 2022-06-12 | 43.5 |
| Observed price | 2022-06-20 | 45.8 |
| Observed price | 2022-07-14 | 44.5 |
| Observed price | 2022-07-22 | 47.3 |
| Observed price | 2022-07-26 | 48.6 |
| Observed price | 2022-08-15 | 52.3 |
| Observed price | 2022-08-19 | 52.6 |
| Observed price | 2022-08-31 | 50.5 |
| Observed price | 2022-09-12 | 50.9 |
| Observed price | 2022-09-24 | 46.1 |
| Observed price | 2022-10-10 | 46.9 |
| Observed price | 2022-10-26 | 50.4 |
| Observed price | 2022-11-07 | 53.8 |
| Observed price | 2022-11-11 | 49.8 |
| Observed price | 2022-11-27 | 52.9 |
| Observed price | 2022-12-05 | 51.9 |
| Observed price | 2022-12-17 | 51.1 |
| Observed price | 2023-01-06 | 48.4 |
| Observed price | 2023-01-10 | 48.7 |
| Observed price | 2023-01-18 | 50.0 |
| Observed price | 2023-02-03 | 49.4 |
| Observed price | 2023-02-23 | 53.8 |
| Observed price | 2023-02-27 | 53.5 |
| Observed price | 2023-03-15 | 51.4 |
| Observed price | 2023-03-23 | 52.8 |
| Observed price | 2023-04-12 | 56.6 |
| Observed price | 2023-04-16 | 57.5 |
| Observed price | 2023-04-28 | 58.6 |
| Observed price | 2023-05-10 | 58.5 |
| Observed price | 2023-05-22 | 60.8 |
| Observed price | 2023-06-15 | 62.0 |
| Observed price | 2023-06-23 | 59.9 |
| Observed price | 2023-06-27 | 60.3 |
| Observed price | 2023-07-09 | 58.1 |
| Observed price | 2023-08-06 | 57.9 |
| Observed price | 2023-08-10 | 59.3 |
| Observed price | 2023-08-14 | 59.1 |
| Observed price | 2023-08-18 | 56.7 |
| Observed price | 2023-09-07 | 57.8 |
| Observed price | 2023-09-23 | 59.6 |
| Observed price | 2023-10-01 | 55.8 |
| Observed price | 2023-10-05 | 52.1 |
| Observed price | 2023-11-02 | 51.1 |
| Observed price | 2023-11-10 | 49.4 |
| Observed price | 2023-11-30 | 50.0 |
| Observed price | 2023-12-08 | 53.2 |
| Observed price | 2023-12-12 | 53.1 |
| Observed price | 2023-12-20 | 55.1 |
| Observed price | 2024-01-05 | 54.6 |
| Observed price | 2024-01-21 | 58.4 |
| Observed price | 2024-01-29 | 56.1 |
| Observed price | 2024-02-02 | 54.6 |
| Observed price | 2024-02-22 | 50.1 |
| Observed price | 2024-03-01 | 46.5 |
| Observed price | 2024-03-17 | 49.2 |
| Observed price | 2024-04-02 | 49.9 |
| Observed price | 2024-04-10 | 46.9 |
| Observed price | 2024-04-18 | 44.2 |
| Observed price | 2024-05-12 | 47.5 |
| Observed price | 2024-05-24 | 44.9 |
| Observed price | 2024-05-28 | 45.2 |
| Observed price | 2024-06-17 | 39.9 |
| Observed price | 2024-06-25 | 42.8 |
| Observed price | 2024-06-29 | 40.2 |
| Observed price | 2024-07-19 | 41.3 |
| Observed price | 2024-08-04 | 35.8 |
| Observed price | 2024-08-12 | 35.9 |
| Observed price | 2024-08-24 | 38.0 |
| Observed price | 2024-09-09 | 38.0 |
| Observed price | 2024-09-21 | 35.2 |
| Observed price | 2024-09-29 | 35.6 |
| Observed price | 2024-10-15 | 33.3 |
| Observed price | 2024-10-23 | 34.4 |
| Observed price | 2024-10-27 | 29.3 |
| Observed price | 2024-11-16 | 28.6 |
| Observed price | 2024-12-02 | 31.2 |
| Observed price | 2024-12-10 | 31.5 |
| Observed price | 2024-12-18 | 30.7 |
| Observed price | 2024-12-30 | 30.9 |
| Observed price | 2025-01-19 | 31.4 |
| Observed price | 2025-01-31 | 33.1 |
| Observed price | 2025-02-08 | 31.2 |
| Observed price | 2025-02-24 | 30.3 |
| Observed price | 2025-03-08 | 34.0 |
| Observed price | 2025-03-12 | 33.1 |
| Observed price | 2025-04-01 | 30.1 |
| Observed price | 2025-04-05 | 29.0 |
| Observed price | 2025-04-21 | 31.5 |
| Observed price | 2025-04-29 | 26.7 |
| Observed price | 2025-05-11 | 27.7 |
| Observed price | 2025-05-27 | 27.5 |
| Observed price | 2025-06-12 | 26.1 |
| Observed price | 2025-06-20 | 24.1 |
| Observed price | 2025-07-02 | 27.1 |
| Observed price | 2025-07-10 | 27.1 |
| Observed price | 2025-07-30 | 25.6 |
| Observed price | 2025-08-03 | 24.3 |
| Observed price | 2025-08-23 | 26.4 |
| Observed price | 2025-08-27 | 24.9 |
| Observed price | 2025-09-16 | 20.1 |
| Observed price | 2025-09-28 | 20.1 |
| Observed price | 2025-10-06 | 21.2 |
| Observed price | 2025-10-14 | 20.7 |
| Observed price | 2025-10-22 | 26.1 |
| Observed price | 2025-11-11 | 21.2 |
| Observed price | 2025-11-19 | 18.29 |
| Observed price | 2025-12-05 | 18.93 |
| Observed price | 2025-12-09 | 17.96 |
| Observed price | 2026-01-02 | 18.71 |
| Observed price | 2026-01-14 | 17.84 |
| Observed price | 2026-01-22 | 18.19 |
| Observed price | 2026-01-26 | 17.16 |
| Observed price | 2026-02-15 | 17.79 |
| Observed price | 2026-02-27 | 19.63 |
| Observed price | 2026-03-11 | 18.86 |
| Observed price | 2026-03-27 | 15.59 |
| Observed price | 2026-03-31 | 16.65 |
| Observed price | 2026-04-20 | 20.5 |
| Observed price | 2026-04-28 | 21.4 |
| Observed price | 2026-05-10 | 21.1 |
| Observed price | 2026-05-18 | 21.8 |
| Observed price | 2026-05-30 | 23.3 |
| Observed price | 2026-06-11 | 20.3 |
| Observed price | 2026-06-19 | 23.9 |
| Observed price | 2026-07-05 | 23.5 |
| Observed price | 2026-07-21 | 26.7 |
| Observed price | 2026-08-06 | 28.9 |
| Observed price | 2026-08-18 | 28.2 |
| Observed price | 2026-08-26 | 30.4 |
| Observed price | 2026-09-11 | 28.0 |
| Observed price | 2026-09-15 | 28.6 |
| Observed price | 2026-09-24 | 27.4 |
| Observed price | 2026-09-25 | 27.5 |
| Published advisor forecast | 2026-09-18 | 28.4 |
| Published advisor forecast | 2026-12-18 | 27.0 |
| Published advisor forecast | 2027-03-18 | 28.6 |
| Published advisor forecast | 2027-06-18 | 29.7 |
| Published advisor forecast | 2027-09-18 | 28.8 |
| Published advisor forecast | 2027-12-18 | 30.3 |
| Published advisor forecast | 2028-03-18 | 32.1 |
| Published advisor forecast | 2028-06-18 | 33.1 |
| Published advisor forecast | 2028-09-18 | 32.4 |
| Published advisor forecast | 2028-12-18 | 33.7 |
| Published advisor forecast | 2029-03-18 | 35.4 |
| Published advisor forecast | 2029-06-18 | 36.1 |
| Published advisor forecast | 2029-09-18 | 36.8 |
| Published advisor forecast | 2029-12-18 | 37.9 |
| Published advisor forecast | 2030-03-18 | 39.4 |
| Published advisor forecast | 2030-06-18 | 40.2 |
| Published advisor forecast | 2030-09-18 | 39.0 |
| Published advisor forecast | 2030-12-18 | 40.2 |
| Published advisor forecast | 2031-03-18 | 41.8 |
| Published advisor forecast | 2031-06-18 | 42.6 |
| Published advisor forecast | 2031-09-18 | 43.5 |
2. Scenarios & Signals
Bull case
The bull case activates the moment French legislators pass the rebate ban without a commission cap. Removing the existential tail lets investors capitalise reported growth rather than feared decrees; 2027 earnings before interest taxes depreciation and amortizationEarnings before interest, taxes, depreciation, and amortization (EBITDA) measures operating performance before financing, tax, and certain accounting charges. rebounds 10% with conversion above 65%, generating close to €0.9bn of free cash flowfree cash flowFree cash flow (FCF) is cash generated after operating expenses and capital expenditures that remains available for debt reduction, reinvestment, or shareholder returns.View full glossary entry that funds buybacks at single-digit multiples, shrinking the share count into a rising earnings base. A competitive private-equity auction on top would force immediate re-rating toward 10x . Total returns then compound in the high teens annually.
Bear case
The bear case begins if the commission cap returns to the French text, because it would confirm that every jurisdiction eventually taxes the toll booth. A capped merchant discount ratediscount rateThe rate used to convert future cash flows or values into present value.View full glossary entry compresses the fee pool that supplies roughly 92% of revenue, 2027 earnings before interest taxes depreciation and amortizationEarnings before interest, taxes, depreciation, and amortization (EBITDA) measures operating performance before financing, tax, and certain accounting charges. guidance is withdrawn, and cash conversion stalls below 55%, forcing the buyback to slow. Copycat legislation in a second European market would follow. The multiple then contracts toward 5x and the shares revisit the low twenties.
Current crowd narrative
The crowd treats Edenred as a regulated utility in slow expropriation, rescued temporarily by private equity. Consensus targets near €27 sit below the €28.40 spot [15], meaning the market has already paid for the rumoured €27-28 take-private [8] rather than for 2027 earnings. The anchoring bias is the Brazil shock: investors now extrapolate one decree into every jurisdiction and refuse to capitalise growth that is actually being reported.
Alpha-gap assessment
The crowd modestly underestimates these shares, but the easy discount is gone. Three pieces of evidence point the same way: 8.0% intrinsic operating revenue growth in H1 2026 despite the reset [1], an upgraded earnings before interest taxes depreciation and amortizationEarnings before interest, taxes, depreciation, and amortization (EBITDA) measures operating performance before financing, tax, and certain accounting charges. range of €1,230-1,270m [2], and Mobility compounding at 11.2% like-for-like. The blind spot is floatfloatThe number of shares available for public trading in the market.View full glossary entry: roughly €4.9bn of restricted funds earning policy rates that rose rather than fell in 2026. Offsetting that, spot already exceeds both consensus targets and the indicative bid range, so the mispricing is worth perhaps 30%, not 100%.
Convergence catalyst
The French parliamentary outcome is the hinge. A text that bans issuer rebates without capping merchant commissions [9][10] removes the existential tail, and February 2027 FY results should then confirm the 8%-12% earnings before interest taxes depreciation and amortizationEarnings before interest, taxes, depreciation, and amortization (EBITDA) measures operating performance before financing, tax, and certain accounting charges. path. First observable sign: 2027 consensus estimates stop being revised down.
Complete advisor preview locked
Unlock this report and every AI Advisor
Sign in to check your access, or upgrade to the Base plan to read this report and open every advisor.