Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
6,883.80 USD11,184.97 USD16,241.07 USD
-98.46%
11,184.97 USDCurrent price is 98.5% below the base model value.
B
Consumer CyclicalTravel ServicesUnited States
BKNG.US · Booking Holdings Inc.
NMS · US · USD
Latest price172.32 USD
30D-8.38%
Vs. base value-97.3%
Research summary
BKNG.US latest organized financial period shows revenue grew +13.39% YoY and net income declined -8.13% YoY. Current price is about 172 USD, while the model base case is about 6,329 USD; the current price sits -97.3% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue27B USD
Net income5B USD
Free cash flow9B USD
Operating cash flow9B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price172.32 USD
Base value6,328.64 USD
Vs. base-97.3%
Price date2026/04/28
3,911.82 USD6,328.64 USD8,246.23 USD
-97.28%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
3,911.82 USD6,328.64 USD8,246.23 USD
-97.28%
6,328.64 USDCurrent price is 97.3% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-10.0%
Current price implies roughly -10.0% annualized FCF growth.
-10.0%Current price implies roughly -10.0% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
1,991.48 USD1,991.48 USD1,991.48 USD
-91.35%
1,991.48 USDCurrent price is 91.3% below the base model value.
Updated: 2026/04/29 07:21
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 27B USD | 5B USD | 9B USD | 166 |
| 2024/12/30 | Annual | 24B USD | 6B USD | 8B USD | 173 |
| 2023/12/30 | Annual | 21B USD | 4B USD | 7B USD | 117 |
| 2022/12/30 | Annual | 17B USD | 3B USD | 6B USD | 76.35 |
| 2021/12/30 | Annual | 11B USD | 1B USD | 3B USD | 28.17 |
Ad placement