EN DE

Elior Group (ELIOR) Fair Value & Analysis

Consumer Cyclical · FR · Market cap €504M

EG Elior Group ELIOR · PA
Price€2.08
Fair Value€6.02
Upside+189.6%
Quality48/100
Watch Elior Group for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 1.1% net margin
Moderate debt · generates free cash flow
2.01% dividend yield
Mixed vs. peers (6/14)
Narrow moat 31/100
Evidence: High Range €3.54 – €8.24 Share as image

Fair value as of: Jul 16, 2026

From 24 valuation models · updated 25 days ago

Fair value updated Jul 16, 2026, revised from €6.95 to €6.02 (−13.3%) since Jun 25, 2026. Share price +1.8% over the past month.

Below-average quality, screening 190% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (€3.54). The market is more pessimistic than our downside scenario.
  • Solid quality (48/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (€3.54 to €8.24) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

€7.19 €1.53 Fair Value €6.02 Jun 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range €1.53 – €7.19 · fair‑value band €3.54 – €8.24 · the €2.08 price screens below the €6.02 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Elior Group (ELIOR) currently trades at €2.08, while our model-based Fair Value estimate is €6.02, implying the stock looks roughly 189.6% undervalued today. The Quality Score stands at 48/100 (below-average quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Elior Group generated revenue of €6.1B at a net margin of 1.1%. Revenue declined 1.1% year over year. It earns a return on equity of 7.8%. Net debt stands at €1.1B. Fundamentals as of Jul 16, 2026

Our scenario range runs from €3.54 (bear case) to €8.24 (bull case); at €2.08, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. Analysts expect earnings well below the last reported figure (earnings in transition, for example expiring patents or contracts); a fair value that looks fair on trailing earnings may then be too optimistic. The share trades about 34% below its 52-week high and 11% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -47% fair-value upside, at 190%, ELIOR screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF €5.47 €8.02 €11.12 80
Residual Income €2.79 €3.05 €3.97 76
Rev-Margin DCF €4.66 €7.98 €11.68 74
All 24 models by family
DCF Models
FCF DCF €5.39 €8.26 €11.95 38
Owner Earnings €1.90 €3.40 €5.31 31
5Y Revenue Exit €4.66 €7.90 €11.90 39
5Y EBITDA Exit €7.46 €13.00 €19.31 41
5Y P/E Exit €4.10 €6.87 €9.66 38
10Y Revenue Exit €4.73 €7.54 €11.09 36
10Y EBITDA Exit €6.51 €10.74 €16.12 37
10Y P/E Exit €4.56 €6.90 €9.56 35
Earnings-Based
Graham-Dodd €2.38 €6.50 €8.52 54
Lynch FV €1.28 €1.83 €2.38 50
PEG = 1.0 €1.28 €1.83 €2.38 46
EPV €3.20 €3.90 €4.47 59
Multiples
P/E Multiple €5.78 €7.71 €9.64 63
P/S Multiple €4.47 €5.96 €7.45 58
P/B Multiple €4.47 €5.96 €7.45 55
EV/EBIT €7.65 €10.82 €13.99 53
EV/EBITDA €10.39 €14.48 €18.56 54
EV/Revenue €4.54 €7.29 €10.04 43
Asset-Based
NCAV (Graham) €1.66 €2.23 €3.33 50
Growth DCF
Growth DCF €5.47 €8.02 €11.12 80
Rev-Margin DCF €4.66 €7.98 €11.68 74
Economic Profit
Residual Income €2.79 €3.05 €3.97 76
ROIC Compounder €3.20 €4.10 €5.13 72
Growth Earnings
Growth-Adj P/E €4.56 €6.51 €8.47 68

Widest divergence: Growth DCF (€7.98) versus Earnings-Based (€1.83). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) €6.1B
Revenue growth (YoY) -1.1%
Net margin 1.1%
Return on equity 7.8%
Free cash flow €200M FY2025
P/E ratio 8.0
More key figures
Operating margin 2.6%
EPS (TTM) €0.2500
Dividend yield 2.0%
EPS growth (YoY) -52.9%
Net debt €1.1B FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 48/100

Of which business quality 47 · Market factors (momentum, volatility) 15

Profitability 47
Margins and returns on capital today
Quality Growth 51
Are margins and returns improving?
Cashflow 49
Earnings quality: real cash, not paper profit
Fin. Strength 25
Balance sheet, leverage, solvency risk
Investment 84
Disciplined investing over empire-building
Low Volatility 17
Calm price path (market factor)
Momentum 14
Price trend over the last 3–12 months (market factor)
52W Momentum 16
Distance to the 52-week high (market factor)
Net Issuance 44
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Elior Group SA provides contract catering and support services in France, Europe, North America, and India. The company offers contract catering services to business and industry, education, healthcare, and event planning sectors under the Elior brand.

Full company description

Elior Group SA provides contract catering and support services in France, Europe, North America, and India. The company offers contract catering services to business and industry, education, healthcare, and event planning sectors under the Elior brand. It also provides various services, including cleaning services, facility management, electrical and climate engineering, multi-technology maintenance, hosting and reception services, remote surveillance, energy efficiency, public lighting, green spaces, temporary employment agencies, and subcontracting under the DERICHEBOURG Multiservices and Elior Services brand names. The company was founded in 1991 and is headquartered in Paris, France.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Elior Group reported revenue of €6.2B in FY2025 versus €3.7B in FY2021, a compound +13.6%/yr. Reported net income was €88.0M in FY2025.

Growth Quality 66/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
€6.2B
Latest YoY
+1.6%
Avg. growth/yr (3Y)
+11.4%
Avg. growth/yr (5Y)
+9.2%
Avg. growth/yr (25Y)
+5.0%
Revenue +13.6%/yr
FY21 €3.7B
FY22 €4.5B
FY23 €5.2B
FY24 €6.1B
FY25 €6.2B
Net income
FY21 −€100M
FY22 −€427M
FY23 −€93.0M
FY24 −€41.0M
FY25 €88.0M

Watch ELIOR: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Elior Group Fair Value". https://www.fairvalue-calculator.com/stock/ELIOR

Peer Group

Restaurants · 226 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 48 · Below median
Fair Value upside +190% · Top 25%
Return on equity (TTM) 8% · Above median
Return on assets 2% · Below median
Net margin (TTM) 1% · Below median
Operating margin (TTM) 3% · Below median
Revenue growth -1% · Below median
Dividend yield (TTM) 2.0% · Below median
Debt / equity 0.80× · Higher than 75% of peers

Valuation Multiples vs Restaurants median · lower = cheaper

P/E (TTM) 8.0× · Cheaper than 75% of peers
P/B 0.70× · Cheaper than median
P/S (TTM) 0.10× · Cheaper than 75% of peers
P/FCF 2.9× · Pricier than median
EV/EBITDA 5.2× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 28
FUTURE 0 · sector 21
PAST 31 · sector 17
HEALTH 60 · sector 97
DIVIDEND 40 · sector 58

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Restaurants stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
McDonald's Corporation MCDS C$24.01 C$10.84 -55%
Starbucks Corporation SBUX $105.49 $35.83 -66%
Chipotle Mexican Grill, Inc CMG $34.63 $18.43 -47%
Yum! Brands, Inc YUM $163.54 $59.66 -64%
Restaurant Brands International Inc QSR C$104.19 C$36.37 -65%
Darden Restaurants, Inc DRI $195.74 $173.68 -11%
Yum China Holdings YUMC $43.90 $55.10 +26%
Texas Roadhouse, Inc TXRH $197.03 $104.89 -47%
Dutch Bros Inc BROS $68.36 $12.80 -81%
Domino's Pizza, Inc DPZ $322.18 $231.96 -28%

Compare Elior Group with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Elior Group (ELIOR) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of €6.02 versus a price of €2.08, about +190% (undervalued).
What is the fair value of ELIOR?
Our model-based fair value for Elior Group is €6.02 (as of Jul 16, 2026), built from audited fundamentals. The current price is €2.08.
What is the quality score of ELIOR?
Elior Group has a Quality Score of 48/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Elior Group (ELIOR)?
Elior Group reported trailing-twelve-month revenue of about €6.1B (latest available figure, as of Jul 16, 2026).
What is the net profit margin of ELIOR?
The net profit margin of Elior Group is about 1.1%, meaning it keeps roughly 1.1% of revenue as net income. Based on the latest reported figures.
Does Elior Group pay a dividend?
Elior Group currently shows a dividend yield of about 2.13% relative to its recent price (as of Jul 16, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Elior Group and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.