L

Lastminute.com NV
SIX:LMN

Watchlist Manager
Lastminute.com NV
SIX:LMN
Watchlist
Price: 16.62 CHF 4.01% Market Closed
Market Cap: 177.6m CHF
Have any thoughts about
Lastminute.com NV?
Write Note

Relative Value

The Relative Value of one LMN stock under the Base Case scenario is 23.31 CHF. Compared to the current market price of 16.62 CHF, Lastminute.com NV is Undervalued by 29%.

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
23.31 CHF
Undervaluation 29%
Relative Value
Price
L
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
73
Median 3Y
0.9
Median 5Y
0.9
Industry
1.4
Forward
0.6
vs History
15
vs Industry
20
Median 3Y
-6.7
Median 5Y
-6.3
Industry
20.2
Forward
17.6
vs History
50
vs Industry
62
Median 3Y
2.7
Median 5Y
2.7
Industry
9.8
vs History
vs Industry
47
Median 3Y
-5.4
Median 5Y
4.7
Industry
18.6
vs History
68
vs Industry
18
Median 3Y
7.2
Median 5Y
5.8
Industry
2.2
vs History
96
vs Industry
87
Median 3Y
0.5
Median 5Y
0.6
Industry
1.9
Forward
0.1
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.8
vs History
68
vs Industry
69
Median 3Y
4.2
Median 5Y
4
Industry
10.7
Forward
0.9
vs History
39
vs Industry
60
Median 3Y
-4.5
Median 5Y
-4.2
Industry
16.5
Forward
1.6
vs History
58
vs Industry
71
Median 3Y
1
Median 5Y
1
Industry
11.9
vs History
58
vs Industry
58
Median 3Y
1.1
Median 5Y
1.1
Industry
17.4
vs History
vs Industry
37
Median 3Y
4.4
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
177.6m CHF 0.6 19.8 1 1.9
US
Booking Holdings Inc
NASDAQ:BKNG
169.1B USD 7.3 33.6 23.9 26
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.2 264.8 155.3 195.9
US
Airbnb Inc
NASDAQ:ABNB
85.5B USD 7.9 46.6 45.2 46.9
US
Marriott International Inc
NASDAQ:MAR
79.6B USD 3.2 28.8 22.7 24.4
US
Royal Caribbean Cruises Ltd
NYSE:RCL
63.9B USD 4 24.5 14.6 20.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
61.7B USD 5.6 52.4 28.8 30.6
MY
Grand Central Enterprises Bhd
KLSE:GCE
69.9m MYR 2.7 -3 -1.2 -1
CN
Trip.com Group Ltd
HKEX:9961
365.3B HKD 7 24.4 19.8 21.1
US
Carnival Corp
NYSE:CCL
32.1B USD 1.3 20.6 9.7 16.9
UK
Carnival PLC
LSE:CCL
23.5B GBP 1.3 32.6 488.5 907.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NL
L
Lastminute.com NV
SIX:LMN
Average EV/EBITDA: 81
1
66%
0
US
Booking Holdings Inc
NASDAQ:BKNG
23.9
64%
0.4
CN
H
H World Group Ltd
BMV:HTHTN
155.3
42%
3.7
US
Airbnb Inc
NASDAQ:ABNB
45.2
214%
0.2
US
Marriott International Inc
NASDAQ:MAR
22.7
37%
0.6
US
Royal Caribbean Cruises Ltd
NYSE:RCL
14.6
70%
0.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
28.8
67%
0.4
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -1.2 N/A N/A
CN
Trip.com Group Ltd
HKEX:9961
19.8
82%
0.2
US
Carnival Corp
NYSE:CCL
9.7
63%
0.2
UK
Carnival PLC
LSE:CCL
488.5
64%
7.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
L
Lastminute.com NV
SIX:LMN
Average EV/EBIT: 129.1
1.9
99%
0
US
Booking Holdings Inc
NASDAQ:BKNG
26
69%
0.4
CN
H
H World Group Ltd
BMV:HTHTN
195.9
58%
3.4
US
Airbnb Inc
NASDAQ:ABNB
46.9
120%
0.4
US
Marriott International Inc
NASDAQ:MAR
24.4
27%
0.9
US
Royal Caribbean Cruises Ltd
NYSE:RCL
20.2
87%
0.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
30.6
59%
0.5
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -1 N/A N/A
CN
Trip.com Group Ltd
HKEX:9961
21.1
100%
0.2
US
Carnival Corp
NYSE:CCL
16.9
116%
0.1
UK
Carnival PLC
LSE:CCL
907.3
119%
7.6

See Also

Discover More
Back to Top