Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.
lastminute.com NVLSMNF 71 Intrinsic Value: DCF (Earnings Based) is $19.76 as of Jul. 30, 2026. GuruFocus rates LSMNF with a GF Score™ of 71/100 and a GF Value™ of $34.61. The stock has 3 warning signs investors should review. Among 38 Travel & Leisure companies, lastminute.com NV ranks worse than 2631576.32% on this metric.
Note: Discounted Earnings model is only suitable for predictable companies (Business Predictability Rank higher than 1-Star). If the company's predictability rank is 1-Star or Not Rated, result may not be accurate due to the low predictability of business and the data will not be stored into our database.
lastminute.com NV's Predictability Rank is 1-Star. Thus, this page is only used for demonstration purposes and the DCF related results in the screener and portfolio will appear as zero.
The historical rank and industry rank for lastminute.com NV's Intrinsic Value: DCF (Earnings Based) or its related term are showing as below:
LSMNF's Price-to-DCF (Earnings Based) is not ranked *
in the Travel & Leisure industry.
Industry Median: 0.71 * Ranked among companies with meaningful Price-to-DCF (Earnings Based) only.
Unlike valuation methods such as Net Current Asset Value, Tangible Book Value per Share, Graham Number, Median Ratio etc, discounted Cash Flow model evaluates the companies based on their future earnings power instead of their assets.
Be Aware
What you need to know about Discounted Earnings model:
1. The Discounted Earnings model evaluates a company based on its future earnings power
2. Growth is taken into account; therefore a faster growth company is worth more if everything else is the same.
3. Since we are projecting future growth, it is assumed that the company will grow at the same rate as it did during the past 10 years. Therefore this model works better for the companies that are relatively consistent performers.
4. The Discounted Earnings model works poorly for inconsistent performers like cyclicals.
5. Your expected return from the investment is a reasonable discount rate assumption.
6. A larger margin of safety should be required for companies with less predictable businesses.
You can screen for stocks that trade below their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) with the GuruFocus All-in-One Screener. Companies with a high Predictability Rank that trade at a discount to their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) can be found in the screen of Undervalued Predictable Companies.
lastminute.com NV Intrinsic Value: DCF (Earnings Based) Related Terms
lastminute.com NV Intrinsic Value: DCF (Earnings Based) Historical Data
* Premium members only.
The historical data trend for lastminute.com NV's Intrinsic Value: DCF (Earnings Based) can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
For the Travel Services subindustry, lastminute.com NV's Price-to-DCF (Earnings Based), along with its competitors' market caps and Price-to-DCF (Earnings Based) data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
lastminute.com NV Price-to-DCF (Earnings Based) vs Travel & Leisure Industry
For the Travel & Leisure industry and Consumer Cyclical sector, lastminute.com NV's Price-to-DCF (Earnings Based) distribution charts can be found below:
* The bar in red indicates where lastminute.com NV's Price-to-DCF (Earnings Based) falls into.
This is the intrinsic value calculated from the Discounted Earnings model with default parameters. The calculation method is the same as Discounted Cash Flow model except earnings are used in the calculation instead of free cash flow. This is the default method of calculation with GuruFocus DCF calculator.
Usually a two-stage model is used in calculating the intrinsic value with discounted cash flow model. The first stage is called growth stage; the second is called the terminal stage. In the growth stage the company grows at a faster rate. Because it cannot grow at that rate forever, a lower rate is used for the terminal stage.
GuruFocus DCF calculator is a two-stage model. The default values are defined as:
1. Discount Rate: d = 10% A reasonable discount rate assumption should be at least the long term average return of the stock market, which can be estimated from risk free rate plus risk premium of stock market. GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate and rounded up to the nearest integer. It is updated daily. The current risk-free rate is 3.08%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default. Then we added a risk premium of 6% to get the estimated discount rate. Some investors use their expected rate of return, which is also reasonable. A typical discount rate can be anywhere between 6% - 20%.
2. Growth Rate in the growth stage: g1 = 5%
The Growth Rate in the growth stage is initially set as the default 10-Year EPS without NRI Growth Rate. In cases where the 10-year growth rate is unavailable, it defaults to using the 5-Year EPS without NRI Growth Rate. If both the 10-year and 5-year growth rates are unavailable, the system defaults to the 3-Year EPS without NRI Growth Rate.
However, it's important to note that there is a growth rate range. If the calculated growth rate exceeds 20%, it will be capped at 20%. Conversely, if the calculated growth rate falls below 5%, it will be adjusted to 5% to maintain a reasonable range.
=>
lastminute.com NV's average EPS without NRI Growth Rate in the past
3 years was 0.00%,
which is less than 5%. GuruFocus defaults => Growth Rate: 5%
3. Years of Growth Stage: y1 = 10
4. Terminal Growth Rate: g2 = 4%
5. Years of Terminal Growth: y2 = 10
6. EPS without NRI: eps without nri = $1.583. GuruFocus DCF calculator is actually a Discounted Earnings calculator, EPS without NRI is used as the default. The reason we are doing this is we found that historically stock prices are more correlated with earnings than free cash flow.
All of the default settings can be changed and the results are calculated automatically.
lastminute.com NV's Intrinsic Value: DCF (Earnings Based) for today is calculated as:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
What does a Intrinsic Value: DCF (Earnings Based) of $19.76 mean?
lastminute.com NV (LSMNF) has a Intrinsic Value: DCF (Earnings Based) of $19.76 as of Jul. 30, 2026. Intrinsic Value: DCF (Earnings Based) is the stock value based on a two-stage discounted earnings model. View historical data on lastminute.com NV and its competitors. According to the industry distribution chart, lastminute.com NV ranks #999999 out of 38 companies in the Travel & Leisure industry.
Is lastminute.com NV's Intrinsic Value: DCF (Earnings Based) too high?
lastminute.com NV's current Intrinsic Value: DCF (Earnings Based) is $19.76. The Travel & Leisure industry median Intrinsic Value: DCF (Earnings Based) is 0.71. lastminute.com NV's value of $19.76 is 2683.1% above this industry median. Based on the distribution chart, lastminute.com NV ranks #999999 out of 38 companies in the Travel & Leisure industry, which is in the bottom quartile relative to peers. Overall, lastminute.com NV has a GF Score™ of 71/100, reflecting its overall financial health beyond just this single metric.
How does lastminute.com NV's Intrinsic Value: DCF (Earnings Based) compare to BKNG and ABNB?
According to the Travel & Leisure industry distribution chart, lastminute.com NV ranks #999999 out of 38 companies for Intrinsic Value: DCF (Earnings Based). This places lastminute.com NV in the lower half of its industry. The industry median Intrinsic Value: DCF (Earnings Based) is 0.71. lastminute.com NV's value of $19.76 is 2683.1% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: DCF (Earnings Based) for a Travel & Leisure company?
The median Intrinsic Value: DCF (Earnings Based) among Travel & Leisure companies is 0.71, based on 38 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: DCF (Earnings Based) significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: DCF (Earnings Based) should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. lastminute.com NV's current Intrinsic Value: DCF (Earnings Based) of $19.76 is 2683.1% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: DCF (Earnings Based) mean?
A high Intrinsic Value: DCF (Earnings Based) can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: DCF (Earnings Based) is the stock value based on a two-stage discounted earnings model. View historical data on lastminute.com NV and its competitors. For the Travel & Leisure industry, the median Intrinsic Value: DCF (Earnings Based) is 0.71 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. lastminute.com NV's current Intrinsic Value: DCF (Earnings Based) is $19.76. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is lastminute.com NV stock overvalued right now?
lastminute.com NV (LSMNF) has a current Intrinsic Value: DCF (Earnings Based) of $19.76. The stock's GF Value™ is $34.61, compared to a current price of $19.92 — trading 42.4% below its estimated fair value. The current Intrinsic Value: DCF (Earnings Based) is $19.76 and 2683.1% above the Travel & Leisure industry median of 0.71. lastminute.com NV's overall GF Score™ is 71/100 with 3 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: DCF (Earnings Based) calculated?
Intrinsic Value: DCF (Earnings Based) is calculated from a company's financial statements. For lastminute.com NV (LSMNF), the current Intrinsic Value: DCF (Earnings Based) is $19.76 as of Jul. 30, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is lastminute.com NV (LSMNF) Overvalued in 2026?
Based on GuruFocus' analysis, lastminute.com NV stock appears to be undervalued.
The current stock price of $19.92 is trading 42.4% below its estimated GF Value™ of $34.61.
Key valuation signals for LSMNF:
Intrinsic Value: DCF (Earnings Based): $19.76
GF Value™: $34.61 vs. price of $19.92 (42.4% below fair value)
Industry Position: 2683.1% above the Travel & Leisure median (#999999 of 38)
No single metric tells the full story. See the LSMNF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
lastminute.com N.V. is an online travel group operating as a digital, asset-light platform and virtual tour operator, focused on designing, delivering, and taking responsibility for curated, integrated travel experiences. Its offerings include dynamic holiday packages, flights, hotels, and additional services such as car rentals, experiences, protection products, and deferred payment options, supported by proprietary technology that combines flights, hotels, and ancillary services in real time. The Group operates through key segments, including Packages, Flights, and Hotels, with the Packages segment generating the maximum revenue through bundled travel offerings where the Group is responsible for service fulfillment. Geographically, the UK generates the highest revenue.
71GF Score
Get the complete analysis for LSMNF
Intrinsic Value: DCF (Earnings Based) is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
LSMNF has been successfully added to your 
