Lastminute.com NV
SIX:LMN
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/FCFF
Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.
Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.
Valuation Scenarios
If EV/FCFF returns to its 3-Year Average (0.8), the stock would be worth CHf4.9 (59% downside from current price).
| Scenario | EV/FCFF Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 1.9 | CHf11.95 |
0%
|
| 3-Year Average | 0.8 | CHf4.9 |
-59%
|
| 5-Year Average | 1.5 | CHf9.55 |
-20%
|
| Industry Average | 14.9 | CHf93.55 |
+683%
|
| Country Average | 19.3 | CHf120.75 |
+910%
|
Forward EV/FCFF
Today’s price vs future free cash flow to firm
Peer Comparison
| Market Cap | EV/FCFF | P/E | ||||
|---|---|---|---|---|---|---|
| NL |
L
|
Lastminute.com NV
SIX:LMN
|
126.8m CHF | 1.9 | 12 | |
| CN |
H
|
H World Group Ltd
BMV:HTHTN
|
2.7T MXN | 137.7 | 206.7 | |
| US |
|
Booking Holdings Inc
NASDAQ:BKNG
|
138.7B USD | 15.2 | 25.7 | |
| US |
|
Marriott International Inc
NASDAQ:MAR
|
94.1B USD | 41.2 | 36.2 | |
| US |
|
Airbnb Inc
NASDAQ:ABNB
|
85.7B USD | 15.7 | 34.1 | |
| US |
|
Hilton Worldwide Holdings Inc
NYSE:HLT
|
72.5B USD | 43.2 | 49.7 | |
| US |
|
Royal Caribbean Cruises Ltd
NYSE:RCL
|
68.7B USD | 69.6 | 16.1 | |
| US |
|
Carnival Corp
NYSE:CCL
|
35.4B USD | 19.4 | 11.4 | |
| US |
V
|
Viking Holdings Ltd
NYSE:VIK
|
35B USD | 0 | 0 | |
| UK |
|
Carnival PLC
LSE:CCL
|
24.8B GBP | 20.9 | 11.9 | |
| CN |
|
Trip.com Group Ltd
HKEX:9961
|
269.8B HKD | 9.1 | 7.2 |
Market Distribution
| Min | 0.3 |
| 30th Percentile | 13.8 |
| Median | 19.3 |
| 70th Percentile | 27.5 |
| Max | 353.7 |
Other Multiples
Lastminute.com NV
Glance View
lastminute.com NV is a online travel agency that provides flight and non-flight travel services. The company is headquartered in Amsterdam, Noord-Holland and currently employs 1,150 full-time employees. The company went IPO on 2014-04-15. Consumers can search for and compare flights, hotel rooms, package holidays, cruises, rental car offers, shared mobility providers, restaurants, insurance and other travel-related products. Users can also book and buy these services using the Company’s platforms and Websites, such as Bravofly, Rumbo, Volagratis, Viaggiare, Viajar, Crocierissime, Bravoavia, Jetcost and hotelscan. The firm is organized into two segments: The Travel Business Unit and the Media Business Unit. The firm is active in more than 35 countries and is also engaged in the development of mobile travel applications with geo-referencing features. Its subsidiaries include Map2app and Bat Sharing, among others.
