Booking Holdings Inc.

BKNG

4617.26 (0.62%) 28.40

151.52(B)

Consumer Discretionary

Hotels Restaurants and Leisure

Booking Holdings Inc. together with its subsidiaries provides online and traditional travel and restaurant reservations and related services in the United States the Netherlands and internationally. The company operates Booking.com which offers online accommodation reservations; and Priceline which provides discount travel reservations services as well as online accommodation flight rental car reservation services vacation packages cruises activity and hotel distribution services for partners and affiliates. It also operates Agoda that offers online accommodation reservation flight ground transportation and activities reservation services. In addition the company operates KAYAK an online meta-search service that allows consumers to search and compare travel itineraries and prices; and OpenTable for booking online restaurant reservations as well as reservation management services to restaurants. Further it offers travel-related insurance products and restaurant management services to consumers travel service providers and restaurants; and advertising services. The company was formerly known as The Priceline Group Inc. and changed its name to Booking Holdings Inc. in February 2018. Booking Holdings Inc. was founded in 1997 and is headquartered in Norwalk Connecticut.

Holdings:

Cost basis:

Valuation Overview Growth Estimates Per Share Data Similar Companies Historical Data Calculators

Booking Holdings Inc. (BKNG) price target and intrinsic value estimate

BKNG's fair price estimate is $5778.6

This valuation is based on a fair P/E of 21.8 and EPS estimates of $265.31

The median analyst price target for BKNG is $5725.0.

Analyst price targets range from $4411.1 to $6500.0

Is BKNG overvalued or undervalued?

BKNG is currently trading at $4617.26

BKNG is undervalued by 20% using the pevaluation method.

BKNG is undervalued by 19% compared to median analyst price targets.

Do you agree with this valuation?

Access thousands of companies and create your own custom market model.
Claim your FREE account

Valuation

PEvaluation

Current price

$4617

Fairly valued

Low

$4334

Median

$5779

High

$7223

Fair P/E

Margin of safety

Analyst valuation

Current price

$4617

Fairly valued

Low

$4411

Median

$5725

High

$6500

Strong Buy6

Buy21

Hold13

Sell0

Strong Sell0

Discounted cash-flow

N/A
Negative FCF or FCF estimates

TTM FCFFCF est.Growth FCFTerminal FCF

Discount
rate10%

Terminal
rate5%

Growth p.
length5y

Growth p.
rate10%

Economic moat: Wide

Overview

Market data

Market cap:$151.52(B)

Enterprise value:$152.20(B)

Total Equity:$-4.02(B)

Shares outstanding:32.82(M)

Div. yield:0.76%

P/S:6.54

P/E:26.39

P/FCF:19.27

P/B:N/A

EPS:$174.9

FCF per share:$239.6

Dividend per share:$35.0

Income (TTM)

Revenue$23.74(B)

Gross profit$20.39(B)

EBITDA$8.18(B)

Net income$5.88(B)

Gross margin85.9%

Net margin24.8%

Balance sheet

Total assets$27.71(B)

Total liabilities$31.73(B)

Cash & Short-term inv.$16.16(B)

Long-term debt$14.85(B)

Debt issued$4.84(B)

Debt repaid$-1.31(B)

Cash flow (TTM)

FCF$7.89(B)

CapEx$-429.00(M)

Dividends paid$-1.17(B)

Stock issued$14.00(M)

Stock repurchased$-6.51(B)

Stock-based comp.$599.00(M)

Per Share Data

Zoom x1

Show Growth

Growth Estimates

Revenue

CAGR: 8.1%

FY+1$25.31(B)

FY+2$27.50(B)

FY+3$30.14(B)

FY+4$32.16(B)

FY+5$34.57(B)

Net Income

CAGR: 12.8%

FY+1$6.89(B)

FY+2$7.75(B)

FY+3$8.91(B)

FY+4$9.92(B)

FY+5$11.15(B)

EPS

CAGR: 15.8%

FY+1$211

FY+2$243

FY+3$288

FY+4$327

FY+5$379

FCF per share

CAGR: 20.1%

FY+1$266

FY+2$326

FY+3$383

Similar Companies

Historical Financials

Showing limited histrical data. Access 10+ years of financials now! Upgrade

YearlyQuarterly

Income

RevenueOperating IncomeNet IncomeCOGSGross ProfitTotal OpEx.R&DSG&AInterest ExpenseInterest IncomePre-tax incomeIncome tax

Cash flow

Stock-based Comp.FCFCFONet IncomeD&ACFFStock IssuedStock RepurchasedDebt IssuedDebt RepaidDividend PaidCFIAcquisitionsDivestituresCapital Expenditures

Balance sheet

Total AssetsTotal LiabilitiesCurrent assetsCash and EquivalentsShort-term investmentsInventoriesReceivablesNon-current assetsNet PP&EGoodwillCurrent liabilitiesAccounts payableNon-current liabilitiesLong-Term DebtTotal Equity

Per share data

EPS (Basic)FCF/ShareDividend/ShareEPS (Diluted)Book value/ShareCash & ST inv./ShareDebt/Share

Ratios

P/EP/SEV/EarningsP/FCFP/BEV/FCFDebt/EquityPayout ratio

Margins

Net Income MarginOperating MarginGross MarginEBITDA MarginFCF Margin

Returns

ROICROAROCEROE

Shares outstanding

Shares (Basic)Shares (Diluted)

Market Cap.

Calculators

Future P/E valuation

Projection Years:

Base Revenue:

Revenue Growth Rate (%):

Final Net Margin (%):

Final P/E Ratio:

Discount Rate (%):

Graham formula

Earnings Per Share (EPS):

Expected Growth Rate (%):

Government Bond Rate (%):

Dividend discount model

Annual Dividend ($):

First Stage Length (Years):

First Stage Growth Rate (%):

Second Stage Growth Rate (%):

Discount Rate (%):