L

Lastminute.com NV
SIX:LMN

Watchlist Manager
Lastminute.com NV
SIX:LMN
Watchlist
Price: 13.75 CHF 0.36%
Market Cap: 160.3m CHF

Relative Value

The Relative Value of one LMN stock under the Base Case scenario is 23.21 CHF. Compared to the current market price of 13.75 CHF, Lastminute.com NV is Undervalued by 41%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

LMN Relative Value
Base Case
23.21 CHF
Undervaluation 41%
Relative Value
Price
L
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
76
Median 3Y
0.7
Median 5Y
0.8
Industry
1.4
Forward
0.4
vs History
42
vs Industry
49
Median 3Y
8.4
Median 5Y
6.3
Industry
20.1
Forward
10.1
vs History
15
vs Industry
70
Median 3Y
3.1
Median 5Y
3.1
Industry
9.5
vs History
vs Industry
47
Median 3Y
-9.9
Median 5Y
-5.6
Industry
18.2
vs History
90
vs Industry
23
Median 3Y
5
Median 5Y
5.8
Industry
2.1
vs History
93
vs Industry
93
Median 3Y
0.3
Median 5Y
0.5
Industry
1.9
Forward
0
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.8
vs History
65
vs Industry
74
Median 3Y
1.5
Median 5Y
1.5
Industry
10.6
Forward
0.3
vs History
44
vs Industry
69
Median 3Y
1.4
Median 5Y
-0.1
Industry
16.5
Forward
0.7
vs History
55
vs Industry
77
Median 3Y
0.7
Median 5Y
1
Industry
11.3
vs History
vs Industry
65
Median 3Y
0.6
Median 5Y
1
Industry
16.3
vs History
vs Industry
37
Median 3Y
1.3
Median 5Y
3.3
Industry
1.3

Multiples Across Competitors

LMN Competitors Multiples
Lastminute.com NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NL
Lastminute.com NV
SIX:LMN
146m CHF 0.3 7.2 0.2 0.4
US
Booking Holdings Inc
NASDAQ:BKNG
172.8B USD 6.6 34.3 17.5 18.7
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.1 263.9 145.8 177.8
MY
Grand Central Enterprises Bhd
KLSE:GCE
555.5B MYR 19 933.5 -85 049.9 -311 173.6 -74 892.4
US
Airbnb Inc
NASDAQ:ABNB
85.2B USD 7.1 32.4 27.2 27.2
US
Marriott International Inc
NASDAQ:MAR
86.7B USD 3.3 33.2 20.8 24.3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
81B USD 4.6 19.9 15.6 21.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
68.4B USD 5.8 41.1 28.7 30.6
CN
Trip.com Group Ltd
HKEX:9961
390.5B HKD 5.9 11.2 16.9 18.1
US
Carnival Corp
NYSE:CCL
42.4B USD 1.6 16 9.3 15.2
UK
Carnival PLC
LSE:CCL
30.7B GBP 1.6 15 311.7 501
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NL
L
Lastminute.com NV
SIX:LMN
Average EV/EBITDA: 59.4
0.2
12%
0
US
Booking Holdings Inc
NASDAQ:BKNG
17.5
14%
1.3
CN
H
H World Group Ltd
BMV:HTHTN
145.8
13%
11.2
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -311 173.6 N/A N/A
US
Airbnb Inc
NASDAQ:ABNB
27.2
28%
1
US
Marriott International Inc
NASDAQ:MAR
20.8
12%
1.7
US
Royal Caribbean Cruises Ltd
NYSE:RCL
15.6
14%
1.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
28.7
20%
1.4
CN
Trip.com Group Ltd
HKEX:9961
16.9
20%
0.8
US
Carnival Corp
NYSE:CCL
9.3
10%
0.9
UK
Carnival PLC
LSE:CCL
311.7
7%
44.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
L
Lastminute.com NV
SIX:LMN
Average EV/EBIT: 83.4
0.4
15%
0
US
Booking Holdings Inc
NASDAQ:BKNG
18.7
14%
1.3
CN
H
H World Group Ltd
BMV:HTHTN
177.8
17%
10.5
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -74 892.4 N/A N/A
US
Airbnb Inc
NASDAQ:ABNB
27.2
12%
2.3
US
Marriott International Inc
NASDAQ:MAR
24.3
11%
2.2
US
Royal Caribbean Cruises Ltd
NYSE:RCL
21.2
15%
1.4
US
Hilton Worldwide Holdings Inc
NYSE:HLT
30.6
19%
1.6
CN
Trip.com Group Ltd
HKEX:9961
18.1
20%
0.9
US
Carnival Corp
NYSE:CCL
15.2
12%
1.3
UK
Carnival PLC
LSE:CCL
501
8%
62.6