As of 2024-12-14, the Intrinsic Value of Booking Holdings Inc (BKNG) is
4,692.78 USD. This Booking valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 5,227.61 USD, the upside of Booking Holdings Inc is
-10.20%.
The range of the Intrinsic Value is 3,103.75 - 10,144.41 USD
4,692.78 USD
Intrinsic Value
Booking Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
3,103.75 - 10,144.41 |
4,692.78 |
-10.2% |
| DCF (Growth 10y) |
3,945.16 - 12,193.00 |
5,819.52 |
11.3% |
| DCF (EBITDA 5y) |
3,011.14 - 4,158.71 |
3,367.83 |
-35.6% |
| DCF (EBITDA 10y) |
3,746.44 - 5,364.36 |
4,297.97 |
-17.8% |
| Fair Value |
3,803.63 - 3,803.63 |
3,803.63 |
-27.24% |
| P/E |
3,709.30 - 5,373.76 |
4,568.26 |
-12.6% |
| EV/EBITDA |
2,218.03 - 3,807.19 |
2,533.97 |
-51.5% |
| EPV |
1,280.15 - 1,736.39 |
1,508.27 |
-71.1% |
| DDM - Stable |
1,601.79 - 6,498.69 |
4,050.24 |
-22.5% |
| DDM - Multi |
2,422.98 - 7,542.31 |
3,655.68 |
-30.1% |
Booking Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
173,033.89 |
| Beta |
1.21 |
| Outstanding shares (mil) |
33.10 |
| Enterprise Value (mil) |
173,470.89 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.38% |
| Cost of Debt |
4.48% |
| WACC |
8.01% |