Booking Holdings
Current price174.64USD
Fair value (est., median)345.89USD
UndervaluedFair valueOvervalued
-49.5% below fair valueWould need to rise ~98.1% to reach fair value.
Health Check
62.5
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Value99.5/100
Trades about 49.5% below its estimated fair value.
- Discount to fair value
- 49.5%
- Price to book
- —
- Fair-value confidence
- —
Future70/100
Modest growth of about 8% a year is expected.
- Forecast growth (rev.)
- 8%
- Revenue CAGR (17y)
- 16.9%
- Earnings CAGR (17y)
- 22.1%
Past64.6/100
Patchy track record — earnings have been inconsistent.
- Return on equity
- —
- Net margin
- 20.1%
- Earnings CAGR (17y)
- 22.1%
- Profitable years
- 7/18
Health12.5/100
Balance sheet is manageable.
- Debt to equity
- —
- Net debt to equity
- —
- Cash covers total debt
- No
- Free cash flow
- Positive
Dividend65.8/100
Yields 0.92%, paying out 23.1% of earnings.
- Dividend yield
- 0.92%
- Payout ratio
- 23.1%
- Covered by free cash flow
- Yes
- Years paying
- 2
- Dividend growth
- —
Rewards
- Trades 49.5% below estimated fair value.
- Attractive, covered dividend (0.92%).
- Above-average growth expected.
Risks
- Stretched balance sheet / elevated debt.
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
| Metric | FY'21 | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|---|
| Revenue | 10.96B | 17.09B | 21.36B | 23.74B | 26.92B |
| Net Income | 0 | 3.06B | 4.29B | 5.88B | 5.40B |
| Net Margin | — | 17.9% | 20.1% | 24.8% | 20.1% |
| Operating Cash Flow | 2.82B | 6.55B | 7.34B | 8.32B | 9.41B |
| OCF Margin | 25.7% | 38.3% | 34.4% | 35.1% | 35.0% |
| Capital Expenditure | 304.00M | 368.00M | 345.00M | 429.00M | 322.00M |
| Free Cash Flow | 2.52B | 6.19B | 7.00B | 7.89B | 9.09B |
| FCF Margin | 23.0% | 36.2% | 32.8% | 33.3% | 33.8% |
| FCF Conversion | — | 202.3% | 163.2% | 134.2% | 168.2% |
| EPS (Diluted) | 0.00/sh | 3.95/sh | 5.54/sh | 7.59/sh | 6.97/sh |
| Dividend / Share | 0.00/sh | 0.00/sh | 0.00/sh | 1.52/sh | 1.61/sh |
Dividend return (if you buy today)if you buy today
Dividend yield0.92%
Dividend / share1.61 USD
If you invest
USD
Shares (≈)57
Est. annual income91.80 USD
At this rate, dividends alone return your capital in ~108.4 years.
Dividend history
Dividend / share & historical yield (USD).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · USD
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | 0.42 | 0.42 | — | — | 0.84 | 0.5% |
| 2025 | 0.38 | 0.38 | 0.38 | 0.38 | 1.61 | 0.8% |
| 2024 | 0.35 | 0.35 | 0.35 | 0.35 | 1.52 | 0.9% |
| 2023 | — | — | — | — | — | — |
| 2022 | — | — | — | — | — | — |
| 2021 | — | — | — | — | — | — |
| 2020 | — | — | — | — | — | — |
| 2019 | — | — | — | — | — | — |
| 2018 | — | — | — | — | — | — |
| 2017 | — | — | — | — | — | — |
| 2016 | — | — | — | — | — | — |
| 2015 | — | — | — | — | — | — |
| 2014 | — | — | — | — | — | — |
| 2013 | — | — | — | — | — | — |
| 2012 | — | — | — | — | — | — |
| 2011 | — | — | — | — | — | — |
| 2010 | — | — | — | — | — | — |
| 2009 | — | — | — | — | — | — |
| 2008 | — | — | — | — | — | — |
Corporate actions
DCash Dividend
0.42 USD /sh2026-06-05
SStock Split
25×2026-04-06
DCash Dividend
0.42 USD /sh2026-03-06
DCash Dividend
0.38 USD /sh2025-12-05
DCash Dividend
0.38 USD /sh2025-09-05
DCash Dividend
0.38 USD /sh2025-06-06
DCash Dividend
0.38 USD /sh2025-03-07
DCash Dividend
0.35 USD /sh2024-12-06
DCash Dividend
0.35 USD /sh2024-09-06
DCash Dividend
0.35 USD /sh2024-06-07
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM).
Discounted Cash Flow
Tap to adjust assumptions
345.89 USD
Dividend Discount Model
Tap to adjust assumptions
19.03 USD
Graham Number
Excluded — EPS ≤ 0
N/A
Residual Income (justified P/B)
Excluded — needs positive book value
N/A
Earnings Power Value
Excluded — non-positive normalized earnings
N/A
Fair Value (median)345.89 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 11.72%
- CAPM cost of equity
- 12.66%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in Booking Holdings regularly?
Starting year
- Invested
- 1K/yr · 28K total(1999 → today · 28 yrs)
- your value today is
- 1.9M USD
- Total return
- +6615.6%(+21.2% Dividends · +6594.4% Capital gain)
- Annualised (IRR)
- +24.0%
Invested28KUSD
Dividends5.9KUSD
Capital gain1.8MUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.