Intrinsic value of Booking Holdings Inc. (BKNG)

[per Chepakovich valuation model]

other valuations of BKNG

[per Chepakovich valuation model]  See other valuations of BKNG stock

Previous Close$2,194.41
Intrinsic Value
Upside potential
Previous Close
$2,194.41

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-12-31 and quarterly data as of 2021-03-31.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %-54.9NaN
Revenue, $6796NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m7427NaN
Operating income, $m-631NaN
EBITDA, $m953NaN
Interest expense (income), $mNaN
Earnings before tax, $m567NaN
Tax expense, $m508NaN
Net income, $m59NaN

BALANCE SHEET

Cash and short-term investments, $m11063NaN
Total assets, $m21874NaN
Adjusted assets (=assets-cash), $m10811NaN
Average production assets, $m5034NaN
Working capital, $m8781NaN
Total debt, $m12937NaN
Total liabilities, $m16981NaN
Total equity, $m4893NaN
Debt-to-equity ratio2.644NaN
Adjusted equity ratio-0.480NaN

CASH FLOW

Net income, $m59NaN
Depreciation, amort., depletion, $m1584NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m85NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-286NaN
Free cash flow, $m371NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m8781
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN