Consumer CyclicalTravel ServicesUnited States

BKNG.US · Booking Holdings Inc.

NMS · US · USD

Latest price180.25美元

30D+6.25%

Vs. base value-97.2%

Research summary

BKNG.US latest organized financial period shows revenue up 13.39% year over year and net income down 8.13% year over year. Current price is about 180.25美元, while the model base case is about 6,328.64美元; the price is -97.2% from the base case. This summary is intended for public-information research and model review.

Key financial trend

Unit: 美元

80 records

Revenue269.2亿美元

Net income54.04亿美元

Free cash flow90.87亿美元

Operating cash flow94.09亿美元

Price trend

Price date: 2026/04/23 · Updated: 2026/04/25 07:52

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price180.25美元

Base value6,328.64美元

Vs. base-97.2%

Price date2026/04/23

3,911.82美元6,328.64美元8,246.23美元

-97.15%

Calculated

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

6,604.00美元10,377.90美元14,699.06美元

-98.26%

10,377.90美元Current price is 98.3% below the base model value.

FormulaValue/share = PV(FCF/share for 10 years) + PV(terminal value)Inputs used

Result: 10,377.90美元
Current price: 180.25美元
Estimated shares: 32,638,763
Discount rate: 9%
Bear value: 6,604.00美元
Base value: 10,377.90美元
Bull value: 14,699.06美元
基准 FCF/股：278.41
基准增长：13.1%
WACC：9.0%
永续增长：3.0%

Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

3,911.82美元6,328.64美元8,246.23美元

-97.15%

6,328.64美元Current price is 97.2% below the base model value.

FormulaValue/share = PV(owner earnings/share) + PV(terminal value)Inputs used

Result: 6,328.64美元
Current price: 180.25美元
Estimated shares: 32,638,763
Discount rate: 9%
Bear value: 3,911.82美元
Base value: 6,328.64美元
Bull value: 8,246.23美元
近 3 年净利润均值近似所有者收益
基准增长：14.0%
WACC：9.0%

Calculated

Reverse DCF

Solves the forward FCF growth rate implied by the current price.

---

-10.0%当前价格隐含未来 FCF 年化增长约 -10.0%。

FormulaSolve growth where DCF value/share = current priceInputs used

Result: -10.0%
Current price: 180.25美元
Estimated shares: 32,638,763
Discount rate: 9%
基准 FCF/股：278.41
WACC：9.0%
永续增长：3.0%

Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

1,991.48美元1,991.48美元1,991.48美元

-90.95%

1,991.48美元Current price is 90.9% below the base model value.

FormulaEPV/share = normalized NOPAT / WACC / sharesInputs used

Result: 1,991.48美元
Current price: 180.25美元
Estimated shares: 32,638,763
Discount rate: 9%
Base value: 1,991.48美元
近 3 年营业利润均值
有效税率按 21% 估算
WACC：9.0%

Updated: 2026/04/25 07:52

Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 80

Period	Type	Revenue	Net Income	Free Cash Flow	Diluted EPS
2025/12/30	Annual	269.2亿美元	54.04亿美元	90.87亿美元	166
2024/12/30	Annual	237.4亿美元	58.82亿美元	78.94亿美元	173
2023/12/30	Annual	213.7亿美元	42.89亿美元	69.99亿美元	117
2022/12/30	Annual	170.9亿美元	30.58亿美元	61.86亿美元	76.35
2021/12/30	Annual	109.6亿美元	11.65亿美元	25.16亿美元	28.17

Related stocks

View all

TSLA.USTesla, Inc.US

ROST.USRoss Stores, Inc.US

ABNB.USAirbnb, Inc.US

AMZN.USAmazon.com, Inc.US

DASH.USDoorDash, Inc.US

Ad placement