investorscraft@gmail.com

Intrinsic Value of Trip.com Group Limited (TCOM)

Previous Close$61.92
Intrinsic Value
Upside potential
Previous Close
$61.92

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Trip.com Group Limited operates as a leading online travel service provider in China and internationally, offering a comprehensive suite of travel-related services including accommodation reservations, transportation ticketing, packaged tours, and corporate travel management. The company generates revenue primarily through commissions from bookings, advertising, and value-added services, leveraging its extensive network of partnerships with airlines, hotels, and other travel service providers. Positioned as a dominant player in the Asia-Pacific travel market, Trip.com benefits from strong brand recognition, technological innovation, and a vast user base, which it monetizes through both direct and indirect channels. The company competes in a highly fragmented global industry but maintains a competitive edge through its integrated platform, data-driven personalization, and aggressive expansion into high-growth markets such as outbound Chinese tourism and domestic travel recovery post-pandemic. Its strategic focus on mobile-first solutions and AI-driven customer engagement further solidifies its market leadership.

Revenue Profitability And Efficiency

In FY 2024, Trip.com reported robust revenue of RMB 53.3 billion, reflecting strong demand recovery in the travel sector. Net income stood at RMB 17.1 billion, with diluted EPS of RMB 24.78, underscoring efficient cost management and operational leverage. The company generated RMB 19.6 billion in operating cash flow, highlighting its ability to convert bookings into cash despite minimal capital expenditures, indicating a capital-light business model.

Earnings Power And Capital Efficiency

Trip.com demonstrates significant earnings power, driven by high-margin commission-based revenue and scalable technology infrastructure. The absence of reported capital expenditures suggests minimal reinvestment needs, allowing free cash flow to support growth initiatives or shareholder returns. The company’s capital efficiency is further evidenced by its ability to maintain profitability while expanding its service offerings and geographic footprint.

Balance Sheet And Financial Health

Trip.com maintains a solid balance sheet with RMB 51.1 billion in cash and equivalents, providing ample liquidity to navigate market fluctuations. Total debt of RMB 40.3 billion is manageable relative to its cash position and operating cash flows, indicating moderate leverage. The company’s financial health appears stable, with sufficient resources to fund growth and withstand industry volatility.

Growth Trends And Dividend Policy

Trip.com benefits from secular growth trends in global travel demand, particularly in Asia. The company’s dividend policy, with a payout of RMB 0.28 per share, reflects a balanced approach to returning capital while retaining funds for expansion. Future growth is likely driven by market share gains, cross-selling opportunities, and recovery in international travel volumes.

Valuation And Market Expectations

The market likely prices Trip.com on its earnings recovery trajectory and leadership in the high-growth Chinese travel market. Valuation metrics should account for its scalable platform, margin expansion potential, and exposure to rising disposable incomes in emerging markets. Investor expectations are anchored on sustained demand normalization and execution in cross-border travel.

Strategic Advantages And Outlook

Trip.com’s strategic advantages include its dominant market position, technological prowess, and extensive supplier network. The outlook remains positive, supported by pent-up travel demand, digital adoption, and strategic investments in user experience. Risks include geopolitical tensions and economic slowdowns, but the company is well-positioned to capitalize on long-term industry growth.

Sources

Company filings, FY 2024 financial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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