Valuation Booking Holdings Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 09:57:09 2025-01-21 EST			5-day change	1st Jan Change
4,857.42 ^USD	-1.41%		+2.32%	-1.58%

01-17	B. Riley Cuts Price Target on Booking Holdings to $5,700 From $5,800, Keeps Buy Rating	MT
01-16	Wells Fargo Adjusts Price Target on Booking Holdings to $4,470 From $4,657, Maintains Equalweight Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	85,960	91,218	98,521	78,171	123,762	163,061	163,061	-
Change	-	6.12%	8.01%	-20.65%	58.32%	31.75%	0%	-
Enterprise Value (EV) ¹	87,278	92,169	98,295	78,260	125,263	165,860	166,822	163,955
Change	-	5.6%	6.65%	-20.38%	60.06%	32.41%	0.58%	-1.72%
P/E ratio	18.4x	1,547x	85.2x	26.4x	30.2x	27.8x	24.2x	20.7x
PBR	15.1x	18.6x	15.9x	27.4x	-44.5x	-36.7x	-26.7x	-25.3x
PEG	-	-15.7x	0x	0x	0.6x	0.5x	1.6x	1.2x
Capitalization / Revenue	5.71x	13.4x	8.99x	4.57x	5.79x	6.96x	6.43x	5.9x
EV / Revenue	5.79x	13.6x	8.97x	4.58x	5.86x	7.08x	6.58x	5.94x
EV / EBITDA	14.9x	105x	33.8x	14.8x	17.6x	20.5x	18.4x	16.1x
EV / EBIT	16.3x	-146x	39.4x	15.3x	21.5x	22.6x	20.1x	17.4x
EV / FCF	19.4x	-459x	39.1x	12.7x	17.9x	22.1x	19.9x	18.7x
FCF Yield	5.15%	-0.22%	2.56%	7.9%	5.59%	4.53%	5.02%	5.35%
Dividend per Share ²	-	-	-	-	-	34.89	36.92	37.04
Rate of return	-	-	-	-	-	0.71%	0.75%	0.75%
EPS ²	111.8	1.44	28.17	76.35	117.4	177.2	203.7	238.3
Distribution rate	-	-	-	-	-	19.7%	18.1%	15.5%
Net sales ¹	15,066	6,796	10,958	17,090	21,365	23,433	25,349	27,622
EBITDA ¹	5,855	879	2,904	5,295	7,112	8,099	9,076	10,191
EBIT ¹	5,345	-631	2,496	5,102	5,835	7,355	8,314	9,424
Net income ¹	4,865	59	1,165	3,058	4,289	6,046	6,736	7,543
Net Debt ¹	1,318	951	-226	89	1,501	2,799	3,761	894
Reference price ²	2,053.73	2,227.27	2,399.23	2,015.28	3,547.22	4,926.80	4,926.80	4,926.80
Nbr of stocks (in thousands)	41,856	40,955	41,063	38,789	34,890	33,097	33,097	-
Announcement Date	2/26/20	2/24/21	2/23/22	2/23/23	2/22/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
BOOKING HOLDINGS INC.	27.81x	7.08x	20.48x	+0.71%	163B
TRIP.COM GROUP LIMITED	19.26x	5.58x	17.06x	-.--%	43.73B
EXPEDIA GROUP, INC.	22.63x	1.93x	9.13x	-.--%	24.04B
MAKEMYTRIP LIMITED	112.86x	11.32x	76.38x	-.--%	11.72B
TONGCHENG TRAVEL HOLDINGS LIMITED	19.34x	1.94x	8.81x	+0.94%	5.48B
FLIGHT CENTRE TRAVEL GROUP LIMITED	14.29x	0.99x	5.11x	+3.48%	2.26B
TRIPADVISOR, INC.	314.81x	1.06x	6.02x	-.--%	2.23B
TRAINLINE PLC	31.47x	3.76x	11.01x	-.--%	2.02B
TBO TEK LIMITED	73.89x	9.34x	50.31x	-	2.04B
DESPEGAR.COM, CORP.	25.92x	1.82x	8.1x	+1.46%	1.6B
Average	66.23x	4.48x	21.24x	+0.73%	25.82B
Weighted average by Cap.	32.31x	6.28x	20.96x	+0.51%