One-line thesis: Own the world's highest-ROIC toll booth on global travel — a payments-and-data flywheel compounding FCF/share at ~21% over three years, bought at 15x FCF while the market prices in half the growth management has already delivered.
BKNG-DOSSIER.md §1 · 10k 2025.pdf [1] [3]| Metric | Q1 2025 | Q1 2026 | YoY |
|---|---|---|---|
| Room nights | ~319M | 338M | +6% (+8% ex-conflict) |
| Gross bookings | ~$46.8B | $53.8B | +15% (+8% cc) |
| Revenue | $4,762M | $5,532M | +16% (+10% cc) |
| Adj EBITDA | ~$1.1B | ~$1.3B | +19% |
| Adj EPS (post-split) | ~$1.00 | $1.14 | +14% |
| Operating cash flow | $3,283M | $3,215M | -2% (timing — see note) |
| Free cash flow | ~$3.2B | ~$3.1B | -2% (optical) |
| Diluted shares | 827M | 794M | -4% |
| FY scale (FY2025) | Value | YoY |
|---|---|---|
| Room nights | 1.2B+ | +8% |
| Gross bookings | $186B | +12% |
| Revenue | $26.9B | +13% |
| Airline tickets | 68M | +37% |
| Rental car days | 88M | — |
| Attraction tickets growth | ~80% YoY | — |
| Total listings | 32M | — |
BKNG-DOSSIER.md §2 · 10Q 28.04.2026.pdf [1] [4]BKNG-DOSSIER.md §5 & §8 [1]BKNG-DOSSIER.md §3 · CORRECTED-TRANSCRIPT_-BKNG-Q4-2025.pdf [1] [6]BKNG-DOSSIER.md §3 & §6 [1]| Moat type | Strength | Evidence |
|---|---|---|
| Network effects (supply) | Strong | 4.4M properties because that is where the travelers are. Independent properties cannot build their own global distribution. |
| Network effects (demand) | Strong | 1.2B room nights/yr generates the most reviews, pricing data, and booking history of any platform; data not shared with competitors. |
| Switching costs (Genius) | Strong | 30%+ of active travelers Genius L2/L3; tiered discounts + breakfast + upgrades across 850K properties; switching resets status — real lock-in. |
| Payments infrastructure | Strong | 100+ payment methods, 50+ currencies, $130B merchant volume FY25. Fogel: would not be easily replicated by largest AI companies. |
| Regulatory complexity | Strong | DSA, DMA, DFA, EU AIA, P2B, DAC 7 plus 200+ national regulators; thousand+ partner-services staff required daily. |
| Brand | Medium (US weak) | Dominant in Europe; US brand awareness explicitly acknowledged as weaker — though now translating into low-teens room night growth as that gap closes. |
BKNG-DOSSIER.md §1 & §5 · CORRECTED-TRANSCRIPT_-BKNG-Q1-2026.pdf [1] [5]Selected from the 26-item framework. Items shown are the strongest supporting points and the most material concerns for Booking specifically.
BKNG-DOSSIER.md §5 & §6 · Meta analysis from poorcharlie.io.txt (framework) [1] [8]BKNG-DOSSIER.md §3 · 2024-proxy-statement-and-annual-report.pdf · Notice of Annual Stockholders 2026.pdf [1] [7] [13]| Year | Target | Strategic role | Outcome |
|---|---|---|---|
| 2005 | Booking.com | European hotel-OTA platform — the foundational asset | Now ~90% of company value |
| 2007 | Agoda | Asia-Pacific OTA | Operational localisation per market; growing well |
| 2013 | KAYAK ($1.8B) | Metasearch & comparison | Integrated; supports demand-side discovery |
| 2014 | OpenTable ($2.6B) | Restaurant reservations | 60,000+ restaurants; cross-sell into trip |
| 2024 | Etraveli flight-booking (attempted) | Flight aggregator | Blocked by EU; pivot to organic flight growth instead (68M tickets FY25, +37%) |
BKNG-DOSSIER.md §3 [1]| Promise | When | Outcome | Consistent? |
|---|---|---|---|
| LT algorithm 8% GBV / 8% rev / 15% EPS (cc) | Q4 24 onward | FY24: GBV +11% cc, EPS +24%. FY25: GBV +13%, rev +13%, EPS +22% | Beat all 3 targets |
| Room nights will beat high end of guidance | Q1 24–Q4 25 | Beat high end of guidance every quarter tracked, typically by 3–5pp | Yes, every quarter |
| Transformation Program $400–450M annual run-rate savings | Q4 24 | Target raised to $500–550M; $550M achieved by Q4 25 | Over-delivered |
| Customer service costs down with GenAI | Q1 24 & Q3 25 | Costs DOWN absolute despite +10% bookings; Agoda -double-digit cost/booking YoY | Yes |
| AI: LLMs stay top-of-funnel; not merchant of record | Q3/Q4 25 | OpenAI App Store partner, Claude live ad, Penny direct-books in flow | Early validation |
| $29B+ buybacks since 2022; share count keeps falling | Ongoing | Share count 37.6M (2022) → 31.7M (FY25) → 774M post-split = 22% net reduction over 3.5yrs | Accelerating |
| Middle East conflict is transient | Q1 26 (Apr 26) | High end of FY26 guide unchanged; Q2 guide assumes full-quarter impact then H2 recovery | Pending H2 26 |
| Connected Trip high-20% txn growth, accelerating | Q4 25 | Q1 26: high-teens. Decel from 45% (Q4 24) → 35% → mid-20% → high-teens never flagged | Selective framing |
BKNG-DOSSIER.md §4 · BKNG-Q1-2026-Earnings-Call-Detailed-Notes.md [1] [9]| Metric | 1Y | 3Y CAGR | 5Y CAGR | 10Y CAGR |
|---|---|---|---|---|
| FCF Growth (Per Share) % | 11.10% | 21.70% | 0% | 0% |
| Revenue Growth (Per Share) % | 19.80% | 24.60% | 38% | 14.90% |
| EPS without NRI Growth % | 19.10% | 27.70% | 96.20% | 11.50% |
Portfolio snapshot 30.05.2026.txt (GuruFocus export) [14]| Metric | Current | 5Y Growth Rate | 5Y Median |
|---|---|---|---|
| Gross Margin % | n/a | n/a | N/A |
| Operating Margin % | 34.28% | 25.30% | 29.85% |
| FCF Margin % | 32.63% | N/A | 33.25% |
Portfolio snapshot 30.05.2026.txt [14]| Metric | Current | 5Y Median |
|---|---|---|
| ROIC % | 47.30% | 36.81% |
| ROCE % | 81.14% | 45.72% |
| ROE % | Negative Equity | 68.26% |
| Cash Conversion Ratio | 1.47 | 1.68 |
| Period | ROIIC % |
|---|---|
| 1-Year | 35.80% |
| 3-Year | 180.53% |
| 5-Year | 229.42% |
Portfolio snapshot 30.05.2026.txt [14]| Metric | Current |
|---|---|
| Debt-to-Equity | -2.17 (neg equity) |
| Cash-to-Debt | 0.85 |
| Interest Coverage | 7.77 |
| Current Ratio | 1.06 |
Portfolio snapshot 30.05.2026.txt [14]| Metric | Current |
|---|---|
| 1-Year Dividend Growth Rate (Per Share) % | N/A |
| 3-Year Dividend Growth Rate (Per Share) % | N/A |
| Dividends per Share (TTM) | $1.57 |
| 1-Year Share Buyback Ratio | N/A |
| 3-Year Share Buyback Ratio | 5.60 |
| 5-Year Share Buyback Ratio | 5.60 |
| Goodwill-to-Asset % | 0.10 |
| Stock Based Compensation (mm) | $615M |
| Free Cash Flow (mm) | $9,033M |
Portfolio snapshot 30.05.2026.txt [14]| Multiple | Current | 10yr median | Read |
|---|---|---|---|
| P / FCF | 14.9x | 19.8x | Below 10yr median for a 47% ROIC business |
| EV / FCF | 14.7x | — | Net debt modest vs earnings |
| EV / EBIT | 14.7x | — | Low for elite operating margin |
| P / E (no NRI) | 19.1x | — | Reasonable for the quality and growth |
| FCF Yield | 6.96% | — | Low end of historical multiples |
BKNG-DOSSIER.md §8 · BKNG-Financials-Snapshot-2026-05-01.md [1] [11]Two-stage model, 10% discount rate, 20-year horizon. Current price ~$168–172; FCF/share TTM ~$11.60 (775M shares post-split).
| Stage | Growth assumption | Terminal | Implied value |
|---|---|---|---|
| Growth stage (yrs 1–10) | 8–9% | — | — |
| Terminal stage (yrs 11+) | — | 3% | — |
| Market-implied price | — | — | ~$168–172 |
BKNG-DOSSIER.md §8 [1]| Scenario | Growth assumption | Exit multiple | Approx 5yr price | vs ~$168 |
|---|---|---|---|---|
| Market implied | 8–9% | 15x | ~$168–172 | — |
| Bear (conflict extends, growth slows) | 5–8% | 12x | ~$155–200 | essentially flat |
| Base (LT algorithm; H2 recovery) | 15% EPS, 8–12% FCF | 16–18x | ~$280–330 | +65–90% |
| Bull (US continues low-teens; AI additive) | 18–20% | 20x | ~$400–460 | +135–170% |
BKNG-DOSSIER.md §8 [1]BKNG-DOSSIER.md §6 [1]Company information/Booking/BKNG-DOSSIER.mdLiving research-report source file, last updated 2026-05-25. Primary reference for all qualitative and quantitative content unless otherwise noted.Company information/Booking/BKNG-earnings-analysis-FY2025.mdInternal FY2025 earnings analysis with line-item commentary.Company information/Booking/10k 2025.pdfFY2025 Form 10-K — primary source for business model, segment disclosure, and FY2025 financials.Company information/Booking/10Q 28.04.2026.pdfQ1 2026 Form 10-Q, filed 28 April 2026 — primary source for Q1 2026 financials.Company information/Booking/CORRECTED-TRANSCRIPT_-Booking-Holdings-Inc-BKNG-US-Q1-2026-Earnings-Call-28-April-2026-4_30-PM-ET.pdfQ1 2026 earnings call transcript — primary source for Middle East conflict framing, record buyback, AI defense, Penny direct booking.Company information/Booking/CORRECTED-TRANSCRIPT_-Booking-Holdings-Inc-BKNG-US-Q4-2025-Earnings-Call-18-February-2026-4_30-PM-ET.pdfQ4 2025 earnings call transcript — primary source for FY25 long-term algorithm, EU regulatory acronyms, US brand commentary.Company information/Booking/Notice of Annual Stockholders 2026.pdf2026 proxy statement — primary source for Fogel's $92.4M personal stake and succession-planning disclosure.Stock portfolio/Meta analysis from poorcharlie.io.txtScoring framework and 26-item additional-moat checklist; used for the structure of Part 2.4 only, not for Booking-specific content.Company information/Booking/BKNG-Q1-2026-Earnings-Call-Detailed-Notes.md & BKNG-Q1-2026-Thesis-Update.mdInternal Q1 2026 call notes and thesis update.Company information/Booking/BKNG-FCF-Progression-Analysis.mdFCF/share progression analysis including the 3yr vs 5yr CAGR explanation.Company information/Booking/BKNG-Financials-Snapshot-2026-05-01.mdFinancials snapshot pulled 2026-05-01 — primary source for multiples, ROIC, ROCE, GF Score.Company information/Booking/Investor-Presentation-February-2026-_v-Final.pdfFebruary 2026 investor presentation referenced for the LT algorithm framing.Company information/Booking/2024-proxy-statement-and-annual-report.pdf2024 proxy statement — primary source for the Mar 31, 2024 ownership table (Fogel 17,822 shares = $64.66M, NEO holdings, group total 40,790 shares = <1%) and the 60%/40% PSU/RSU NEO equity mix with three-year cliff vesting.Portfolio snapshot 30.05.2026.txtGuruFocus portfolio snapshot exported 2026-05-30; primary source for Part 4 ratios.This is one of three free sample reports.
Members get the full research universe: all 47 today, growing to 80, with quarterly updates after every earnings release.