Subscribe

lastminute.com N.V. (0QT0.L)

CHF12.95 -0.10 (-0.77%)
NL LSE Consumer Cyclical Travel Services
Address Basisweg 10 1043
Amsterdam, NL
CEO Alessandro Petazzi
Website corporate.lastminute.com
IPO 2014-12-05
ISIN NL0010733960

Explore sections of this company profile

Also trades on London Stock Exchange · 0QT0.L (CHF) Other OTC · LSMNF (USD) Swiss Exchange · LMN.SW (CHF)
Description

lastminute.com N.V. is an online travel company with operations spanning Italy, Spain, the UK, France, Germany, and other international markets. Its business model encompasses Online Travel Agency (OTA) services, Meta-search functionalities, Media sales, and additional ventures. Through its mobile applications and websites, available in approximately 17 languages across 40 countries, the company enables users to search, compare, and book a comprehensive range of travel products such as flights, holiday packages, cruises, hotels, and car rentals. It also generates revenue by directing web traffic from its platforms to other OTAs, airlines, and direct service providers. Furthermore, lastminute.com N.V. acts as a vendor for digital advertising space and media content, primarily utilizing its OTA platforms, owned websites, and third-party partner inventory. Its portfolio features prominent brands like lastminute.com, weg.de, Jetcost, Volagratis, Rumbo, Bravofly, Hotelscan, Crocierissime, and Forward, along with Madfish, HolidayiQ, Wayn, and Pigi Shipping. Founded in 2004 as Bravofly Rumbo Group N.V., the firm adopted its current name, lastminute.com N.V., in May 2015 and is headquartered in Amsterdam, the Netherlands.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
CHF12.95 -0.10 (-0.77%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1.0K
Beta
1.11
Float Shares
5.32M
Free Float %
50.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+4.73% +10.57% +15.25% +0.00% +11.48% +5.43% -17.33% -48.58% -69.09% -7.80% -7.80%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
12.95
DCF (Unlevered) 207.75 +1,504.2%
DCF (Levered) 144.01 +1,012.1%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Quality scores
Altman Z-Score
1.98
Grey zone
Piotroski F-Score
6 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • ✓
    Revenue growth Travel Services: +8.5%
    +16.3% ★ Q4'25: +26.5% (vs Q4'23)
  • ✗
    EPS growth Travel Services: +10.2%
    -25.2% Q4'25: +997.4% (vs Q4'23)
  • ✓
    FCF margin FCF growth · Travel Services: +12.2%
    +17.2% ★ Q4'25: -52.2% (vs Q4'23)
  • ✗
    EBIT margin Travel Services: +13.1%
    +15.2% ★ Q4'25: +21.5% (vs Q4'23)
  • ✓
    ROIC Travel Services: +10.4%
    +92.7% ★ Q4'25: +199.9% (vs Q4'23)
  • ✓
    Share dilution Travel Services: +0.3%
    -0.4% ★ Q4'25: -0.1% (vs Q4'23)
  • ✓
    Debt / EBITDA Net debt/EBITDA · Travel Services: -0.25×
    0.90× Q4'25: 0.34× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
▶ WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.10) × ERP
WACC = 68% × Ke + 32% × Kd (5.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 206.13 Current price: 12.95
Enterprise Value: — Equity Value: — Terminal Value: — TV as % of EV: —

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2014
actual 		Dec 2015
actual 		Dec 2016
actual 		Dec 2017
actual 		Dec 2018
actual 		Dec 2019
actual 		Dec 2020
actual 		Dec 2021
actual 		Dec 2022
actual 		Dec 2023
actual 		Dec 2024
actual 		Dec 2025
actual 		Dec 2026
3 Rev. Ana.
1 EPS Ana. 		Dec 2027
3 Rev. Ana.
1 EPS Ana. 		Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
146.99M
est: 118.11M (+24.4%)
249.69M
est: 272.96M (-8.5%)
261.53M
est: 288.87M (-9.5%)
258.83M
est: 302.00M (-14.3%)
290.51M
est: 318.01M (-8.6%)
349.05M
est: 360.21M (-3.1%)
104.64M
est: 143.85M (-27.3%)
142.61M
est: 155.55M (-8.3%)
294.36M
est: 285.03M (+3.3%)
317.14M
est: 298.58M (+6.2%)
312.47M
est: 318.97M (-2.0%)
363.46M
est: 357.34M (+1.7%)
390.48M
387.29M – 394.04M
+9.3% YoY
422.29M
416.34M – 425.26M
+8.1% YoY
452.80M
447.70M – 456.44M
+7.2% YoY
EBITDA
11.18M
est: -14.57M (+176.7%)
-18.06M
est: 26.34M (-168.6%)
14.06M
est: -14.92M (+194.2%)
-1.82M
est: 14.54M (-112.5%)
14.80M
est: 9.36M (+58.0%)
37.70M
est: 29.60M (+27.4%)
-64.54M
est: 31.60M (-304.3%)
-15.45M
est: 41.48M (-137.2%)
-8.90M
est: 49.99M (-117.8%)
16.15M
est: 63.89M (-74.7%)
27.31M
est: 76.27M (-64.2%)
82.54M
est: 16.21M (+409.1%)
17.71M
17.57M – 17.88M
+9.3% YoY
19.16M
18.89M – 19.29M
+8.1% YoY
20.54M
20.31M – 20.71M
+7.2% YoY
EBIT
10.36M
est: -15.50M (+166.8%)
-19.78M
est: 16.83M (-217.6%)
12.37M
est: -20.35M (+160.8%)
-3.49M
est: 10.31M (-133.8%)
13.03M
est: -3.63M (+458.7%)
36.24M
est: 13.45M (+169.5%)
-66.20M
est: 21.25M (-411.6%)
-16.90M
est: 27.89M (-160.6%)
-10.33M
est: 33.61M (-130.7%)
14.81M
est: 42.97M (-65.5%)
26.00M
est: 8.15M (+218.9%)
55.06M
est: 9.13M (+502.8%)
9.98M
9.90M – 10.07M
+9.3% YoY
10.79M
10.64M – 10.87M
+8.1% YoY
11.57M
11.44M – 11.67M
+7.2% YoY
Net Income
7.31M
est: 8.02M (-8.9%)
-18.02M
est: 12.04M (-249.6%)
6.81M
est: -17.70M (+138.5%)
-6.45M
est: 5.85M (-210.3%)
10.21M
est: -5.86M (+274.1%)
24.96M
est: 10.73M (+132.6%)
-61.21M
est: 14.64M (-518.0%)
-13.33M
est: 19.22M (-169.3%)
-14.16M
est: 23.17M (-161.1%)
6.96M
est: 29.61M (-76.5%)
15.66M
est: 14.13M (+10.9%)
11.68M
est: 10.83M (+7.8%)
22.85M
22.51M – 23.08M
+110.9% YoY
25.32M
24.95M – 25.58M
+10.8% YoY
27.11M
26.71M – 27.39M
+7.1% YoY
SGA
68.96M
est: 49.29M (+39.9%)
133.00M
est: 190.84M (-30.3%)
114.63M
est: 184.27M (-37.8%)
117.63M
est: 178.56M (-34.1%)
120.90M
est: 214.90M (-43.7%)
130.50M
est: 274.07M (-52.4%)
49.44M
est: 60.04M (-17.6%)
52.05M
est: 64.92M (-19.8%)
130.59M
est: 269.77M (-51.6%)
127.71M
est: 124.61M (+2.5%)
125.91M
est: 113.85M (+10.6%)
61.90M
est: 127.54M (-51.5%)
139.37M
138.23M – 140.64M
+9.3% YoY
150.72M
148.60M – 151.78M
+8.1% YoY
161.61M
159.79M – 162.91M
+7.2% YoY
EPS
0.51
est: 0.75 (-32.0%)
-1.27
est: -0.89 (-43.0%)
0.49
est: 0.72 (-32.0%)
-0.48
est: 0.38 (-226.4%)
0.82
est: 0.34 (+144.7%)
2.27
est: 2.48 (-8.4%)
-5.56
est: -2.34 (-137.9%)
-1.22
est: 0.37 (-429.7%)
-1.37
est: 2.40 (-157.2%)
0.65
est: 0.38 (+69.8%)
1.47
est: 1.33 (+10.5%)
1.10
est: 1.02 (+8.1%)
2.15
2.12 – 2.17
+110.9% YoY
2.38
2.34 – 2.40
+10.8% YoY
2.55
2.51 – 2.57
+7.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 5/5 5/5 4/5 1/5 3/5 2/5
2026-05-28 A- 4/5 5/5 5/5 4/5 1/5 3/5 2/5
2026-05-27 A- 4/5 5/5 5/5 4/5 1/5 3/5 2/5
2026-05-26 A- 4/5 5/5 5/5 4/5 1/5 3/5 2/5
2026-05-22 A- 4/5 5/5 5/5 4/5 1/5 3/5 2/5
2026-05-21 A- 4/5 5/5 5/5 4/5 1/5 3/5 2/5
2026-05-20 A- 4/5 5/5 5/5 4/5 1/5 3/5 2/5
2026-05-19 A- 4/5 5/5 5/5 4/5 1/5 3/5 2/5
2026-05-18 A- 4/5 5/5 5/5 4/5 1/5 3/5 2/5
2026-05-15 A- 4/5 5/5 5/5 4/5 1/5 4/5 2/5
2026-05-13 A- 4/5 5/5 5/5 4/5 1/5 4/5 2/5
2026-05-12 A- 4/5 5/5 5/5 4/5 1/5 4/5 2/5
2026-05-11 A- 4/5 5/5 5/5 4/5 1/5 4/5 2/5
2026-05-08 A- 4/5 5/5 5/5 4/5 1/5 4/5 2/5
2026-05-07 A- 4/5 5/5 5/5 4/5 1/5 4/5 2/5
2026-05-06 A- 4/5 5/5 5/5 4/5 1/5 4/5 2/5
2026-05-05 A- 4/5 5/5 5/5 4/5 1/5 4/5 2/5
2026-04-30 A- 4/5 5/5 5/5 4/5 1/5 4/5 2/5
2026-04-29 A- 4/5 5/5 5/5 4/5 1/5 4/5 2/5
2026-04-28 A- 4/5 5/5 5/5 4/5 1/5 4/5 2/5
2026-04-27 A- 4/5 5/5 5/5 4/5 1/5 4/5 2/5
2026-04-24 A- 4/5 5/5 5/5 4/5 1/5 4/5 2/5
2026-04-23 A 4/5 5/5 5/5 4/5 1/5 4/5 3/5
2026-04-22 A 4/5 5/5 5/5 4/5 1/5 4/5 3/5
2026-04-21 A 4/5 5/5 5/5 4/5 1/5 4/5 3/5
2026-04-20 A 4/5 5/5 5/5 4/5 1/5 4/5 3/5
2026-04-17 A- 4/5 5/5 5/5 4/5 1/5 4/5 2/5
2026-04-16 A- 4/5 5/5 5/5 4/5 1/5 4/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
62.25M
OE per share TTM
5.94
Owner's Yield
43.53%
Maintenance CapEx ratio
417.25%
Maint CapEx / Avg PPE
17.3%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
—
Total invested
—
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
33.6K
Shares Outstanding
10.61M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Alessandro Petazzi Executive Director & Chief Executive Officer 714.0K male
Laura Amoretti Chief Customer Officer 499.9K female
Diego Fiorentini Chief Financial Officer 324.0K male
Julia Weinhart Head of Investor Relations — —
Paolo Vassallo Head of the Internal Audit Department. — male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits

Related companies

Largest companies in Travel Services