As of 2025-05-14, the Intrinsic Value of Lastminute.com NV (LMN.SW) is 17.98 CHF. This LMN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.85 CHF, the upside of Lastminute.com NV is 29.80%.
The range of the Intrinsic Value is 6.55 - 60.86 CHF
Based on its market price of 13.85 CHF and our intrinsic valuation, Lastminute.com NV (LMN.SW) is undervalued by 29.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.55 - 60.86 | 17.98 | 29.8% |
| DCF (Growth 10y) | 17.93 - 97.89 | 34.84 | 151.5% |
| DCF (EBITDA 5y) | 1.93 - 18.81 | 10.63 | -23.2% |
| DCF (EBITDA 10y) | 8.29 - 29.14 | 18.65 | 34.7% |
| Fair Value | 6.28 - 6.28 | 6.28 | -54.64% |
| P/E | 18.74 - 25.35 | 21.77 | 57.2% |
| EV/EBITDA | 27.36 - 122.41 | 62.27 | 349.6% |
| EPV | 21.84 - 29.45 | 25.65 | 85.2% |
| DDM - Stable | 15.24 - 67.47 | 41.36 | 198.6% |
| DDM - Multi | 26.27 - 87.12 | 39.98 | 188.7% |
| Market Cap (mil) | 161.49 |
| Beta | 0.61 |
| Outstanding shares (mil) | 11.66 |
| Enterprise Value (mil) | 165.39 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.72% |
| Cost of Debt | 4.25% |
| WACC | 4.99% |