As of 2024-12-13, the Intrinsic Value of Lastminute.com NV (LMN.SW) is
28.93 CHF. This LMN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 15.22 CHF, the upside of Lastminute.com NV is
90.10%.
The range of the Intrinsic Value is 16.08 - 220.02 CHF
28.93 CHF
Intrinsic Value
LMN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(48.41) - (0.86) |
(3.90) |
-125.6% |
| DCF (Growth 10y) |
16.08 - 220.02 |
28.93 |
90.1% |
| DCF (EBITDA 5y) |
11.09 - 24.41 |
17.11 |
12.4% |
| DCF (EBITDA 10y) |
13.61 - 30.53 |
20.95 |
37.6% |
| Fair Value |
4.16 - 4.16 |
4.16 |
-72.67% |
| P/E |
9.70 - 14.03 |
11.24 |
-26.2% |
| EV/EBITDA |
20.81 - 38.78 |
31.64 |
107.9% |
| EPV |
12.58 - 13.33 |
12.96 |
-14.9% |
| DDM - Stable |
11.31 - 95.21 |
53.26 |
249.9% |
| DDM - Multi |
14.85 - 93.80 |
25.32 |
66.4% |
LMN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
162.61 |
| Beta |
0.84 |
| Outstanding shares (mil) |
10.68 |
| Enterprise Value (mil) |
45.44 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.63% |
| Cost of Debt |
4.25% |
| WACC |
5.64% |