investorscraft@gmail.com

Intrinsic Valuelastminute.com N.V. (LMN.SW)

Previous CloseCHF14.25
Intrinsic Value
Upside potential
Previous Close
CHF14.25

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

lastminute.com N.V. is a prominent player in the online travel industry, operating across multiple European markets and internationally. The company functions primarily as an Online Travel Agency (OTA) and meta-search platform, offering a comprehensive suite of travel services, including flights, hotel bookings, vacation packages, car rentals, and cruises. Its diversified portfolio of brands, such as lastminute.com, weg.de, and Jetcost, caters to a broad audience through localized websites and mobile apps available in 17 languages and 40 countries. Beyond direct bookings, the company monetizes through advertising and media placements, leveraging its platform to drive traffic to third-party providers. This dual-revenue model—combining transactional fees and advertising—positions lastminute.com as a flexible competitor in the highly fragmented online travel sector. While it faces intense competition from global giants like Booking Holdings and Expedia, its regional focus and multi-brand strategy allow it to capture niche demand for last-minute and discounted travel options. The company’s ability to adapt to shifting consumer preferences, such as mobile-first booking and dynamic pricing, underscores its resilience in a volatile industry.

Revenue Profitability And Efficiency

In its latest fiscal year, lastminute.com reported revenue of CHF 313.7 million, with net income of CHF 15.7 million, reflecting a modest but stable profitability margin. Operating cash flow stood at CHF 24.4 million, though capital expenditures of CHF 25.1 million indicate ongoing investments in technology and platform enhancements. The company’s diluted EPS of CHF 1.47 suggests efficient earnings distribution across its 10.68 million outstanding shares.

Earnings Power And Capital Efficiency

The company demonstrates reasonable earnings power, with its net income translating to a return on revenue of approximately 5%. Capital efficiency is balanced, as evidenced by its operating cash flow covering capital expenditures, though minimal free cash flow generation limits aggressive reinvestment. The absence of significant debt (CHF 5.5 million) further underscores a conservative approach to leverage.

Balance Sheet And Financial Health

lastminute.com maintains a solid balance sheet, with CHF 43.2 million in cash and equivalents providing liquidity against its modest debt load. The low debt-to-equity ratio suggests strong financial health, though the company’s market capitalization of CHF 163.1 million reflects investor caution about growth prospects in the competitive OTA space.

Growth Trends And Dividend Policy

Growth trends appear muted, with the company prioritizing stability over expansion. Its dividend payout of CHF 0.5728 per share signals a commitment to shareholder returns, though the yield may be less attractive compared to higher-growth peers. The focus remains on optimizing existing operations rather than aggressive market capture.

Valuation And Market Expectations

Trading with a beta of 1.72, lastminute.com exhibits higher volatility than the broader market, likely due to its exposure to cyclical travel demand. The current valuation suggests modest expectations, with investors weighing its regional strengths against limited scalability in a dominated industry.

Strategic Advantages And Outlook

The company’s strategic advantages lie in its multi-brand approach and localized offerings, which cater to diverse traveler needs. However, its outlook is tempered by intense competition and reliance on discretionary consumer spending. Success will depend on its ability to innovate in digital experiences and maintain cost discipline amid macroeconomic uncertainties.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount