|
Market Closed -
Swiss Exchange
11:30:11 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 9.380 CHF | -1.26% |
|
+3.53% | -27.85% |
| 10-12 | Lastminute.com Appoints CFO to Start in November | MT |
| 08-11 | Lastminute.com N.V., Q2 2026 Earnings Call, Jul 30, 2026 |
Company Valuation: lastminute.com N.V.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 414 | 226.4 | 267.4 | 184.4 | 149 | 107.7 | - | - |
| Change | - | -45.32% | 18.14% | -31.07% | -19.18% | -27.72% | - | - |
| Enterprise Value (EV) 1 | 414 | 226.4 | 246.3 | 183.3 | 124.2 | 70.48 | 51.58 | 33.46 |
| Change | - | -45.32% | 8.8% | -25.57% | -32.22% | -43.27% | -26.81% | -35.13% |
| P/E | -43.2x | -15x | 38.5x | 11.7x | 12.8x | 10.9x | 5.24x | 5.16x |
| PBR | - | - | 6.26x | 3.63x | 2.61x | 1.82x | 1.55x | 1.32x |
| PEG | - | -0.3x | -0x | 0x | -0.5x | -0.7x | 0x | 3.1x |
| Capitalization / Revenue | 2.76x | - | 0.84x | 0.59x | 0.41x | 0.29x | 0.26x | 0.25x |
| EV / Revenue | 2.76x | - | 0.78x | 0.58x | 0.34x | 0.19x | 0.13x | 0.08x |
| EV / EBITDA | 21.7x | - | 6.2x | 4.45x | 2.26x | 1.29x | 0.85x | 0.52x |
| EV / EBIT | 208x | - | 18x | 7.27x | 6.5x | 4.69x | 1.8x | 1.03x |
| EV / FCF | - | - | -7.66x | -15.9x | 3.2x | 3.75x | 1.75x | 0.73x |
| FCF Yield | - | - | -13.1% | -6.29% | 31.2% | 26.7% | 57.1% | 137% |
| Dividend per Share 2 | - | - | - | - | 0.41 | 0.3832 | 0.5834 | 0.675 |
| Rate of return | - | - | - | - | 2.93% | 3.77% | 5.75% | 6.65% |
| EPS 2 | -0.87 | -1.37 | 0.65 | 1.47 | 1.09 | 0.9298 | 1.936 | 1.968 |
| Distribution rate | - | - | - | - | 37.6% | 41.2% | 30.1% | 34.3% |
| Net sales 1 | 150 | - | 317.1 | 313.7 | 361.1 | 377.8 | 411.1 | 436.6 |
| EBITDA 1 | 19.04 | - | 39.72 | 41.2 | 54.9 | 54.66 | 60.62 | 64.18 |
| EBIT 1 | 1.995 | - | 13.69 | 25.2 | 19.1 | 15.04 | 28.62 | 32.47 |
| Net income 1 | -9.613 | -15.17 | 6.958 | 15.7 | 11.6 | 19.56 | 24.26 | 27.43 |
| Net Debt 1 | - | - | -21.15 | -1.052 | -24.77 | -37.23 | -56.13 | -74.25 |
| Reference price 2 | 37.58 | 20.54 | 25.03 | 17.26 | 13.98 | 10.15 | 10.15 | 10.15 |
| Nbr of stocks (in thousands) | 11,016 | 11,020 | 10,684 | 10,684 | 10,660 | 10,608 | - | - |
| Announcement Date | 3/25/22 | 4/13/23 | 4/4/24 | 2/13/25 | 2/12/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.92x | 0.16x | 1.1x | 3.77% | 121M | |
| 15.55x | 7.54x | 16.11x | 0.27% | 3,900B | |
| 21.97x | 6.45x | 11.53x | 0.33% | 1,643B | |
| 31.88x | 14.91x | 23.56x | 0.56% | 546B | |
| 13.31x | 3.54x | 8.19x | 1.53% | 443B | |
| 18.39x | 5.43x | 16.26x | -.--% | 270B | |
| 18.82x | 1.37x | 9.26x | 1.09% | 248B | |
| 104.22x | 13.84x | 74.33x | -.--% | 217B | |
| 21.01x | 2.39x | 12.17x | -.--% | 136B | |
| 43.81x | 5.13x | 33.62x | -.--% | 120B | |
| Average | 29.99x | 6.08x | 20.61x | 0.76% | 752.34B | |
| Weighted average by Cap. | 21.32x | 7.37x | 16.85x | 0.38% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- LMN Stock
- Valuation lastminute.com N.V.
Select your edition
All financial news and data tailored to specific country editions
