The Discounted Cash Flow (DCF) valuation of Lastminute.com NV (LMN.SW) is (4.01) CHF. With the latest stock price at 16.32 CHF, the upside of Lastminute.com NV based on DCF is -124.6%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 6.5% | 5.4% |
| Long-term Growth Rate | 3.0% - 4.0% | 3.5% |
| Fair Price | (45.35) - (1.01) | (4.01) |
| Upside | -377.9% - -106.2% | -124.6% |