investorscraft@gmail.com

Intrinsic ValueBooking Holdings Inc. (0W2Y.L)

Previous Close£4,960.01
Intrinsic Value
Upside potential
Previous Close
£4,960.01

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

Booking Holdings Inc. is a global leader in online travel and restaurant reservation services, operating a diversified portfolio of brands including Booking.com, Priceline, Agoda, KAYAK, and OpenTable. The company generates revenue primarily through commission-based models, advertising, and ancillary services such as travel insurance and restaurant management solutions. Its platforms cater to both consumers and service providers, offering seamless booking experiences across accommodations, flights, rental cars, and dining. As a dominant player in the travel services sector, Booking Holdings leverages its extensive network, technological innovation, and brand recognition to maintain a competitive edge. The company operates in a highly dynamic industry, where digital transformation and consumer preferences drive demand. Its multi-brand strategy allows it to capture diverse market segments, from budget-conscious travelers to premium customers, reinforcing its resilience against sector-specific disruptions. With a strong international presence, Booking Holdings benefits from global travel recovery trends, though it remains exposed to macroeconomic volatility and regulatory challenges in key markets.

Revenue Profitability And Efficiency

In its latest fiscal year, Booking Holdings reported revenue of $23.7 billion, with net income reaching $5.9 billion, reflecting robust profitability. The company's diluted EPS stood at $172.69, underscoring its earnings strength. Operating cash flow was $8.3 billion, supported by high-margin digital services, while capital expenditures were modest at $429 million, indicating efficient capital deployment. These metrics highlight the company's ability to convert revenue into cash effectively.

Earnings Power And Capital Efficiency

Booking Holdings demonstrates strong earnings power, driven by its scalable platform and low incremental costs. The company's capital efficiency is evident in its high operating cash flow relative to capital expenditures. With a diversified revenue base and a focus on high-growth segments like alternative accommodations and experiences, Booking Holdings is well-positioned to sustain its earnings momentum while maintaining disciplined capital allocation.

Balance Sheet And Financial Health

The company maintains a solid balance sheet, with $16.2 billion in cash and equivalents against $17.1 billion in total debt. This liquidity position provides flexibility for strategic investments, share repurchases, or acquisitions. While leverage is manageable, the debt level warrants monitoring given the cyclical nature of the travel industry. Overall, Booking Holdings' financial health remains robust, supported by strong cash generation.

Growth Trends And Dividend Policy

Booking Holdings has historically prioritized growth investments over dividends, though it paid a dividend of $35.85 per share in the latest period. The company benefits from long-term travel demand growth, particularly in international and experiential travel. Its ability to adapt to digital trends and expand into emerging markets supports sustained revenue growth, though near-term performance may fluctuate with macroeconomic conditions.

Valuation And Market Expectations

With a market capitalization of $59.2 billion, Booking Holdings trades at a premium, reflecting its market leadership and growth prospects. The beta of 1.425 indicates higher volatility relative to the market, aligning with its exposure to cyclical travel demand. Investors likely price in continued recovery in global travel and the company's ability to capitalize on digital adoption in the sector.

Strategic Advantages And Outlook

Booking Holdings' strategic advantages include its strong brand portfolio, technological expertise, and global scale. The company is well-positioned to benefit from the ongoing shift to online travel bookings and the recovery in international travel. However, competition from OTAs and direct bookings, along with regulatory risks, pose challenges. The outlook remains positive, supported by resilient demand and operational efficiency.

Sources

Company filings, market data

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