lastminute.com Valuation

Q: What is the Fair Price of LMNz when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

LMNz (CHF17.04) is trading below our estimate of [[fair value]] (CHF56.8)

Is LMNz undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

5/6

Valuation Score 5/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of LMNz when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: LMNz (CHF17.04) is trading below our estimate of fair value (CHF56.8)

Significantly Below Fair Value: LMNz is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for LMNz?

Key metric: As LMNz is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for LMNz. This is calculated by dividing LMNz's market cap by their current earnings.
What is LMNz's PE Ratio?
PE Ratio	15.6x
Earnings	€12.56m
Market Cap	€195.50m

LMNz key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	0.4x
Enterprise Value/EBITDA	10.7x
PEG Ratio	0.9x

Price to Earnings Ratio vs Peers

How does LMNz's PE Ratio compare to its peers?

The above table shows the PE ratio for LMNz vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	21.4x
HSW Hostelworld Group	13.2x	7.0%	UK£166.3m
OTB On the Beach Group	17.3x	22.0%	UK£273.2m
PPH PPHE Hotel Group	22.3x	31.6%	UK£488.9m
TRN Trainline	32.9x	15.1%	UK£1.8b
LMNZ lastminute.com	n/a	69.7%	CHF 244.1m

Price-To-Earnings vs Peers: LMNz is good value based on its Price-To-Earnings Ratio (15.6x) compared to the peer average (21.4x).

Price to Earnings Ratio vs Industry

How does LMNz's PE Ratio compare vs other companies in the GB Hospitality Industry?

1 Company	Price / Earnings	Estimated Growth	Market Cap
TAST Tasty	0.4x	-75.9%	US$2.72m

No more companies available in this PE range

1 Company		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: LMNz is good value based on its Price-To-Earnings Ratio (15.6x) compared to the UK Hospitality industry average (20.3x).

Price to Earnings Ratio vs Fair Ratio

What is LMNz's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

LMNz PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	15.6x
Fair PE Ratio	17.6x

Price-To-Earnings vs Fair Ratio: LMNz is good value based on its Price-To-Earnings Ratio (15.6x) compared to the estimated Fair Price-To-Earnings Ratio (17.6x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.