investorscraft@gmail.com

Intrinsic ValueBooking Holdings Inc. (PCE1.DE)

Previous Close4,193.00
Intrinsic Value
Upside potential
Previous Close
4,193.00

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 services, operating through a portfolio of well-known brands including Booking.com, Priceline, Agoda, KAYAK, Rentalcars.com, and OpenTable. The company's core revenue model is driven by facilitating travel reservations, primarily accommodations, across a vast network of over 1.1 million properties worldwide. Its platform connects travelers with service providers, earning commissions and fees for each completed booking. Booking Holdings dominates the online travel agency (OTA) sector, leveraging its extensive inventory, multilingual support, and strong brand recognition to maintain a competitive edge. The company's diversified brand strategy allows it to cater to different market segments, from budget-conscious travelers to luxury seekers, while its technological infrastructure ensures seamless user experiences. With a presence in over 220 countries, Booking Holdings benefits from global scale and localized offerings, reinforcing its market leadership in an industry characterized by high fragmentation and intense competition.

Revenue Profitability And Efficiency

Booking Holdings reported revenue of €23.7 billion for the fiscal year ending December 31, 2024, with net income reaching €5.9 billion, reflecting strong profitability. The company's operating cash flow stood at €8.3 billion, supported by efficient operations and high-margin commission-based revenue. Capital expenditures were modest at €429 million, indicating a capital-light business model that prioritizes scalability and technology investments.

Earnings Power And Capital Efficiency

The company demonstrates robust earnings power, with diluted EPS of €172.69, underscoring its ability to convert revenue into shareholder value. Booking Holdings' capital efficiency is evident in its ability to generate significant cash flows while maintaining relatively low capital intensity, allowing for reinvestment in growth initiatives and shareholder returns.

Balance Sheet And Financial Health

Booking Holdings maintains a solid balance sheet with €16.2 billion in cash and equivalents, providing ample liquidity. Total debt stands at €17.1 billion, reflecting a manageable leverage profile given the company's strong cash generation. The financial position supports ongoing operations and strategic investments without compromising stability.

Growth Trends And Dividend Policy

The company has shown consistent growth in revenue and profitability, driven by global travel demand and platform expansion. Booking Holdings pays a dividend of €33.86 per share, signaling a commitment to returning capital to shareholders while retaining flexibility for growth opportunities. The dividend policy aligns with the company's strong cash flow generation and disciplined capital allocation.

Valuation And Market Expectations

With a market capitalization of approximately €152.8 billion and a beta of 1.425, Booking Holdings is valued as a high-growth player in the travel sector. The market expects continued expansion, supported by the company's dominant position and resilience in the face of economic cycles.

Strategic Advantages And Outlook

Booking Holdings' strategic advantages include its global scale, diversified brand portfolio, and technological prowess. The outlook remains positive, with sustained demand for online travel services and opportunities for further market penetration. The company is well-positioned to capitalize on industry trends, including the shift toward digital booking platforms and personalized travel experiences.

Sources

Company filings, investor presentations, Bloomberg

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