Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 17.3x - 19.1x | 18.2x |
| Selected Fwd P/E Multiple | 11.7x - 13.0x | 12.3x |
| Fair Value | $9.42 - $10.41 | $9.92 |
| Upside | 4.7% - 15.7% | 10.2% |
| Benchmarks | - | Full Ticker |
| lastminute.com N.V. | - | SWX:LMN |
| AmRest Holdings SE | - | BME:EAT |
| Booking Holdings Inc. | - | DB:PCE1 |
| On the Beach Group plc | - | DB:9BP |
| Trip.com Group Limited | - | BST:CLVB |
| eDreams ODIGEO S.A. | - | OTCPK:EDDR.F |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| LMN | EAT | PCE1 | 9BP | CLVB | EDDR.F | |||
| SWX:LMN | BME:EAT | DB:PCE1 | DB:9BP | BST:CLVB | OTCPK:EDDR.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -8.9% | -33.4% | 3.9% | 5.3% | 19.5% | NM- | ||
| 3Y CAGR | NM- | -36.3% | 71.6% | NM- | NM- | NM- | ||
| Latest Twelve Months | 40.6% | -95.8% | -4.3% | 4.1% | 28.4% | 39.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -11.2% | -1.1% | 16.1% | -43.2% | 12.6% | -21.5% | ||
| Prior Fiscal Year | 2.2% | 1.6% | 20.1% | 10.6% | 22.3% | 5.0% | ||
| Latest Fiscal Year | 5.0% | 0.3% | 24.8% | 15.8% | 32.0% | 6.7% | ||
| Latest Twelve Months | 4.1% | 0.1% | 19.2% | 15.2% | 30.8% | 6.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 2.3x | 8.0x | 20.1x | 17.4x | 15.4x | 17.6x | ||
| Price / LTM Sales | 0.5x | 0.3x | 7.1x | 3.3x | 5.8x | 1.4x | ||
| LTM P/E Ratio | 13.2x | 500.2x | 37.1x | 21.6x | 18.5x | 20.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 13.2x | 21.6x | 500.2x | |||||
| Historical LTM P/E Ratio | -63.5x | -9.3x | 20.6x | |||||
| Selected P/E Multiple | 17.3x | 18.2x | 19.1x | |||||
| (x) LTM Net Income | 45 | 45 | 45 | |||||
| (=) Equity Value | 781 | 822 | 863 | |||||
| (/) Shares Outstanding | 115.5 | 115.5 | 115.5 | |||||
| Implied Value Range | 6.76 | 7.11 | 7.47 | |||||
| FX Rate: EUR/USD | 0.9 | 0.9 | 0.9 | Market Price | ||||
| Implied Value Range (Trading Cur) | 7.86 | 8.27 | 8.69 | 9.00 | ||||
| Upside / (Downside) | -12.7% | -8.1% | -3.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | LMN | EAT | PCE1 | 9BP | CLVB | EDDR.F | |
| Value of Common Equity | 178 | 757 | 177,919 | 430 | 301,503 | 894 | |
| (/) Shares Outstanding | 10.7 | 216.3 | 32.4 | 156.5 | 653.6 | 115.5 | |
| Implied Stock Price | 16.71 | 3.50 | 5,489.65 | 2.75 | 461.29 | 7.74 | |
| FX Conversion Rate to Trading Currency | 1.07 | 1.00 | 1.16 | 0.87 | 8.31 | 0.86 | |
| Implied Stock Price (Trading Cur) | 15.65 | 3.50 | 4,720.00 | 3.16 | 55.50 | 9.00 | |
| Trading Currency | CHF | EUR | EUR | EUR | EUR | USD | |
| FX Rate to Reporting Currency | 1.07 | 1.00 | 1.16 | 0.87 | 8.31 | 0.86 | |