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.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
As of today (2026-08-29), lastminute.com NV's Intrinsic Value: Projected FCF is CHF18.00. The stock price of lastminute.com NV is CHF12.00. Therefore, lastminute.com NV's Price-to-Intrinsic-Value-Projected-FCF of today is 0.7.
The historical rank and industry rank for lastminute.com NV's Intrinsic Value: Projected FCF or its related term are showing as below:
XSWX:LMN'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.65 Med: 1.49 Max: 6.45
Current: 0.67
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of lastminute.com NV was 6.45. The lowest was 0.65. And the median was 1.49.
XSWX:LMN's Price-to-Projected-FCF is ranked better than 65.32% of 594
companies
in the Travel & Leisure industry
Industry Median: 0.93
vs XSWX:LMN: 0.67
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
lastminute.com NV's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
12.00
/
17.996328570259
=
0.67
* 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.
lastminute.com NV Intrinsic Value: Projected FCF Related Terms
lastminute.com NV Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for lastminute.com NV's Intrinsic Value: Projected FCF 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.
XSWX:LMN vs BKNG, ABNB, RCL: Intrinsic Value: Projected FCF Comparison
For the Travel Services subindustry, lastminute.com NV's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF 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-Projected-FCF vs Travel & Leisure Industry
For the Travel & Leisure industry and Consumer Cyclical sector, lastminute.com NV's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where lastminute.com NV's Price-to-Projected-FCF falls into.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
* 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: Projected FCF of CHF18.00 mean?
lastminute.com NV (XSWX:LMN) has a Intrinsic Value: Projected FCF of CHF18.00 as of Aug. 29, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on lastminute.com NV and its competitors. According to the industry distribution chart, lastminute.com NV ranks #206 out of 594 companies in the Travel & Leisure industry, placing it in the top 34.7%.
Is lastminute.com NV's Intrinsic Value: Projected FCF too high?
lastminute.com NV's current Intrinsic Value: Projected FCF is CHF18.00. Based on the distribution chart, lastminute.com NV ranks #206 out of 594 companies in the Travel & Leisure industry, which is above the industry midpoint. Overall, lastminute.com NV has a GF Score™ of 72/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does lastminute.com NV's Intrinsic Value: Projected FCF compare to BKNG and ABNB?
According to the Travel & Leisure industry distribution chart, lastminute.com NV ranks #206 out of 594 companies for Intrinsic Value: Projected FCF. This puts lastminute.com NV in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 0.93. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Travel & Leisure company?
The median Intrinsic Value: Projected FCF among Travel & Leisure companies is 0.93, based on 594 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on lastminute.com NV and its competitors. For the Travel & Leisure industry, the median Intrinsic Value: Projected FCF is 0.93 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. lastminute.com NV's current Intrinsic Value: Projected FCF is CHF18.00. 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?
Based on GuruFocus' analysis, lastminute.com NV (XSWX:LMN) is currently considered Possible Value Trap. The stock's GF Value™ is CHF18.85, compared to a current price of CHF12.00 — trading 36.3% below its estimated fair value. The current Intrinsic Value: Projected FCF is CHF18.00. lastminute.com NV's overall GF Score™ is 72/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For lastminute.com NV (XSWX:LMN), the current Intrinsic Value: Projected FCF is CHF18.00 as of Aug. 29, 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 (XSWX:LMN) Overvalued in 2026?
Based on GuruFocus' analysis, lastminute.com NV stock appears to be undervalued.
The current stock price of CHF12.00 is trading 36.3% below its estimated GF Value™ of CHF18.85.
GuruFocus considers lastminute.com NV to be Possible Value Trap.
Key valuation signals for XSWX:LMN:
Intrinsic Value: Projected FCF: CHF18.00
GF Value™: CHF18.85 vs. price of CHF12.00 (36.3% below fair value)
No single metric tells the full story. See the XSWX:LMN 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.
72GF Score
Get the complete analysis for XSWX:LMN
Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
XSWX:LMN has been successfully added to your 
