Universe / BKNG
NASDAQ : BKNG · Consumer Discretionary · Online Travel Agency

Booking Holdings

Founded 1996 (Priceline) · HQ Norwalk, Connecticut · 4.4M properties across 220+ countries · 1.2B+ room nights / yr · ~$130B market cap · Last report update May 25, 2026 (through Q1 2026)

Live quote · Yahoo Finance
Price ~$168 · today
Market cap $129,738M ~775M shares post-split (-4% YoY)
Enterprise value ~$132B Net debt ~$2.4B; cash $16.5B
Overall score 81 Strong · out of 100
Score breakdown
81/100
Strong
Moat
18/20
Five-layer moat: two-sided network (4.4M properties ↔ 1.2B room nights), Genius loyalty, payments infrastructure ($130B merchant volume), proprietary data, regulatory complexity (DSA/DMA/etc named by acronym).
Management
17/20
Fogel 25yrs at company, $92.4M personal stake, record $3.6B Q1 buyback into his own guidance cut. Said-vs-delivered beat high end of guidance every quarter for 8 calls running. -3 for undisclosed succession.
Business risk
13/20
Middle East conflict drags Q2 to +2–4% room nights; full-year guide assumes ~4-month impact then recovery. AI disintermediation a tail risk but well-defended. European concentration ~50% of room nights.
Key ratios
20/20
Universe-leading: ROIC 47%, 3yr ROIIC 180%, ROCE 81%, FCF margin ~33%, EBITDA margin record 36.9%, share count -5.6%/yr, EPS +22% FY25. FCF yield ~7.0%. The numbers do not get cleaner than this.
Valuation
13/20
~14.9x FCF vs 10yr median 19.8x — ~25% discount. Reverse DCF implies ~8–9% FCF growth vs management algorithm of 15% EPS. Base case ~$280 over 5yrs. Q2 print risk is live. Score moves inversely with price.
0–39 Poor 40–59 Weak 60–74 Average 75–89 Strong 90–100 Exceptional

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.

Part 1

Business Overview

1.1Business Model

  • World's largest online travel agency by gross bookings. Five brands: Booking.com (~90% of value; 4.4M properties, 220+ countries, 40+ languages), Priceline (US value brand, Penny AI), Agoda (Asia specialist), KAYAK (metasearch), OpenTable (60,000+ restaurants).
  • Pure marketplace — owns no hotels, planes, or physical assets. A digital toll booth: traveler searches, books, pays; Booking earns ~15% commission or processes as merchant of record.
  • ~87% gross margin. Essentially no cost of goods sold.
  • Three revenue lines. Merchant (Booking.com processes payment): now 70% of gross bookings, up from 63% in 2024. Agency (traditional post-stay commission): declining share. Advertising and other (KAYAK, OpenTable, sponsored listings).
  • Revenue/GBV 14.5% (FY25), up from 14.3% (FY24) — payments revenue is a structural take-rate tailwind.
  • The flywheel: more supply → more travelers → more data → better search/personalization → more supply. Properties grew 63% from 2.7M (2022) to 4.4M (2025).
SourceBKNG-DOSSIER.md §1 · 10k 2025.pdf [1] [3]

1.2Revenue Sources

MetricQ1 2025Q1 2026YoY
Room nights~319M338M+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 shares827M794M-4%
FY scale (FY2025)ValueYoY
Room nights1.2B++8%
Gross bookings$186B+12%
Revenue$26.9B+13%
Airline tickets68M+37%
Rental car days88M
Attraction tickets growth~80% YoY
Total listings32M
FCF optics — read carefully BKNG holds travelers' money in deferred merchant bookings between booking and check-in. Q1 is always large, Q4 always small. Q1 2026 FCF down 2% YoY despite EBITDA up 19% because: (1) $100M less deferred-bookings build from March cancellations (Middle East), (2) $333M unrealized equity gain on Trip.com/Grab stakes hits NI but is subtracted from cash, (3) lower non-cash adjustments. Read adj EBITDA (+19%) for underlying cash power.
SourceBKNG-DOSSIER.md §2 · 10Q 28.04.2026.pdf [1] [4]

1.3Key Performance Indicators

  • 1.2B+ room nights/yr generating the most reviews, pricing data, and booking history of any platform.
  • 4.4M properties on Booking.com, up from 2.7M in 2022 (+63%). Top 10 hotel chains only low double-digit % of room nights — the rest is independent properties that need Booking to exist commercially.
  • Merchant mix 70% of gross bookings, up from 63% in 2024 and ~45% a few years ago. $130B merchant volume FY25.
  • Genius loyalty: 30%+ of active travelers are Genius L2 or L3; ~mid-50%+ of room nights from Genius members. 850,000+ participating properties.
  • Connected Trip transactions: high-teens growth Q1 2026, ~3x total B.com transaction growth. Penetration low-double-digit % and rising.
  • US room nights low-teens growth Q1 2026 — fourth consecutive quarter of acceleration.
  • Q1 2026 buyback $3.6B — largest quarterly buyback in company history. Bought into a guidance cut and a geopolitical dip.
  • Average buyback price since 2014: ~$93 post-split vs current ~$168–172. Fogel has been right across cycles.
  • Quarterly dividend (post-split) $0.42, annual run rate ~$1.57/share, payout ratio ~14% of FCF/share.
SourceBKNG-DOSSIER.md §5 & §8 [1]
Part 2

Moat

2.1Industry Overview & Growth

  • OTA category is mature in Europe (~50% of room nights) and accelerating in the US (low-teens Q1 2026, after four quarters of acceleration). Asia growing low-double-digits (~25% of room nights).
  • Long-term algorithm reaffirmed verbatim every call: 8%+ cc GBV growth, 8%+ cc revenue growth, 15%+ cc adj EPS growth. Reaffirmed every quarter from Q4 2024 through Q1 2026.
  • AI disruption risk is the central long-term question. Fogel's defense (regulatory complexity, payments, property onboarding, data) is the most specific in the industry. Early evidence: OpenAI chose Booking.com as App Store partner; Anthropic's Claude advertises with Booking; Penny supports direct accommodation+flight booking inside an AI flow — competitors cannot match this fulfilment step.
  • Transformation Program $550M run-rate annual savings by Q4 2025 (vs original $400–450M target). Customer service costs DOWN in absolute terms despite +10% bookings.
  • Regulatory complexity is a moat. Fogel listed DSA, DMA, DFA, EU AIA, P2B, DAC 7 by acronym on the Q4 2025 call — barriers to AI-native challengers.
SourceBKNG-DOSSIER.md §3 · CORRECTED-TRANSCRIPT_-BKNG-Q4-2025.pdf [1] [6]

2.2Qualitative Competitor Analysis

Expedia Group (NASDAQ: EXPE)Tier 1
Largest public OTA peer. Brand portfolio (Expedia, Hotels.com, Vrbo) but materially smaller property network and weaker take-rate trajectory. Has not matched BKNG's merchant-of-record shift at the same pace.
Airbnb (NASDAQ: ABNB)Adjacent
Alternative accommodation specialist. Different supply pool (private listings) so partly complementary; Booking.com competes via its own alternative-accom inventory. Limited overlap in core hotel market.
Trip.com Group (NASDAQ: TCOM)Regional
Asia leader; Booking holds an equity stake. Strong in China and surrounding markets. Booking's Agoda competes directly in Asia outside China.
Google Travel + AI agents (ChatGPT, Claude, Gemini)AI tail risk
The disintermediation thesis. Fogel: “Google would have taken this over long ago if it were easy.” Counter-evidence: OpenAI chose Booking.com as App Store partner, Claude advertises with Booking, Penny direct-books inside AI conversations. Status — AI is top-of-funnel acquisition, not merchant of record.
SourceBKNG-DOSSIER.md §3 & §6 [1]

2.3Moat Analysis

Moat typeStrengthEvidence
Network effects (supply)Strong4.4M properties because that is where the travelers are. Independent properties cannot build their own global distribution.
Network effects (demand)Strong1.2B room nights/yr generates the most reviews, pricing data, and booking history of any platform; data not shared with competitors.
Switching costs (Genius)Strong30%+ of active travelers Genius L2/L3; tiered discounts + breakfast + upgrades across 850K properties; switching resets status — real lock-in.
Payments infrastructureStrong100+ payment methods, 50+ currencies, $130B merchant volume FY25. Fogel: would not be easily replicated by largest AI companies.
Regulatory complexityStrongDSA, DMA, DFA, EU AIA, P2B, DAC 7 plus 200+ national regulators; thousand+ partner-services staff required daily.
BrandMedium (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.
SourceBKNG-DOSSIER.md §1 & §5 · CORRECTED-TRANSCRIPT_-BKNG-Q1-2026.pdf [1] [5]

2.4Additional Moat Considerations

Selected from the 26-item framework. Items shown are the strongest supporting points and the most material concerns for Booking specifically.

YesHighest ROIC in universe47% ROIC; 3yr ROIIC 180%; ROCE 81%
YesAsset-light marketplace~87% gross margin; owns no hotels, planes, or physical assets
YesTwo-sided network4.4M properties ↔ 1.2B room nights; supply and demand produce each other
YesFounder-class capital allocatorFogel 25yrs, $92.4M personal stake, $3.6B record Q1 buyback into guidance cut
YesBuyback discipline~$29B since 2022 (22% net float reduction); avg price $93 vs current $168–172
YesTake-rate tailwindRevenue/GBV 14.3% → 14.5% on payments mix; merchant 70% of bookings
YesUnderpromise / overdeliverBeat high end of room-night guidance every quarter from Q1 2024 to Q4 2025
YesGenAI reducing cost not just hypeCustomer service costs DOWN absolute despite +10% bookings; Agoda cost/booking -double-digit YoY
ModRoom night growth normalising+17% (FY23) → +9% (FY24) → +8% (FY25) → +6% Q1 2026 (conflict)
ModEuropean concentration~50% of room nights from Europe
ModConnected Trip deceleration>50% → 45% → 35% → mid-20% → high-teens not flagged by mgmt
NoMiddle East conflict near-termQ2 2026 room nights +2–4%; FY guide assumes ~4-month impact then recovery
NoCEO succession undisclosedFogel 64; “formal succession planning exists” but no public details
SourceBKNG-DOSSIER.md §5 & §6 · Meta analysis from poorcharlie.io.txt (framework) [1] [8]
Part 3

Management

3.1Leadership & Tenure

  • Glenn Fogel — President & CEO. Age 64. At Booking Holdings since 2000 (25 years); CEO since 2017.
  • Ewout Steenbergen — EVP & CFO since March 2024 (joined from S&P Global). Age 56.
  • CEO stake (2024 proxy): Fogel beneficially owns 17,822 shares (pre-split) = $64.66M at the $3,627.88 closing price on Mar 28, 2024. Holding meets stock ownership guideline (15,000 shares or $5M) by >12x.
  • Other NEO stakes (2024 proxy, Mar 31, 2024): Peter Millones (General Counsel) 12,445 shares = $45.15M; Paulo Pisano (CHRO) 914 shares = $3.32M and 227 vested options; Ewout Steenbergen (CFO, joined Mar 15, 2024) 0 shares — under transition allowance.
  • All directors and executive officers as a group (15 persons): 40,790 shares = less than 1% of 34,066,419 shares outstanding. No 5% insider holders; top external 5% holders are Vanguard 8.6%, BlackRock 7.6%, Capital World Investors 5.1%.
  • Equity comp structure: NEO long-term incentive mix in 2024 reset to 60% PSUs / 40% RSUs; PSUs use a three-year cliff vest, three-year financial targets, rTSR modifier (±25%), and an absolute TSR governor that caps payout at target if absolute TSR is not positive.
  • Governance teeth: hedging, pledging, short-selling and margin trading of Booking stock are prohibited for executives and directors; stock-option repricing requires stockholder approval; clawback policy covers both incentive-based comp and financial restatements.
  • Operational philosophy: “No silver bullets, just blocking and tackling, day by day” (Q3 2025) — used near-verbatim across every call. Antithesis of moonshot management.
  • Gain share in downturns: stated Q1 2025 and reaffirmed Q1 2026: “We have always, in the past, used those opportunities to gain share.” The Q1 2026 record $3.6B buyback is the execution.
  • SBC $615M/yr, 6.8% of FCF — low by tech comparison. Share count -5.6%/yr; net float shrinker.
SourceBKNG-DOSSIER.md §3 · 2024-proxy-statement-and-annual-report.pdf · Notice of Annual Stockholders 2026.pdf [1] [7] [13]

3.2M&A History

YearTargetStrategic roleOutcome
2005Booking.comEuropean hotel-OTA platform — the foundational assetNow ~90% of company value
2007AgodaAsia-Pacific OTAOperational localisation per market; growing well
2013KAYAK ($1.8B)Metasearch & comparisonIntegrated; supports demand-side discovery
2014OpenTable ($2.6B)Restaurant reservations60,000+ restaurants; cross-sell into trip
2024Etraveli flight-booking (attempted)Flight aggregatorBlocked by EU; pivot to organic flight growth instead (68M tickets FY25, +37%)
Track record Acquisitions historically integrated cleanly. The Etraveli block is a positive in hindsight — organic flight build delivered 68M tickets at +37% growth in FY25 without integration risk or goodwill. Recent capital allocation has been overwhelmingly via buybacks ($29B since 2022, 86% of total returns), not M&A.
SourceBKNG-DOSSIER.md §3 [1]

3.3Said vs Delivered

PromiseWhenOutcomeConsistent?
LT algorithm 8% GBV / 8% rev / 15% EPS (cc)Q4 24 onwardFY24: GBV +11% cc, EPS +24%. FY25: GBV +13%, rev +13%, EPS +22%Beat all 3 targets
Room nights will beat high end of guidanceQ1 24–Q4 25Beat high end of guidance every quarter tracked, typically by 3–5ppYes, every quarter
Transformation Program $400–450M annual run-rate savingsQ4 24Target raised to $500–550M; $550M achieved by Q4 25Over-delivered
Customer service costs down with GenAIQ1 24 & Q3 25Costs DOWN absolute despite +10% bookings; Agoda -double-digit cost/booking YoYYes
AI: LLMs stay top-of-funnel; not merchant of recordQ3/Q4 25OpenAI App Store partner, Claude live ad, Penny direct-books in flowEarly validation
$29B+ buybacks since 2022; share count keeps fallingOngoingShare count 37.6M (2022) → 31.7M (FY25) → 774M post-split = 22% net reduction over 3.5yrsAccelerating
Middle East conflict is transientQ1 26 (Apr 26)High end of FY26 guide unchanged; Q2 guide assumes full-quarter impact then H2 recoveryPending H2 26
Connected Trip high-20% txn growth, acceleratingQ4 25Q1 26: high-teens. Decel from 45% (Q4 24) → 35% → mid-20% → high-teens never flaggedSelective framing
Verdict Fogel and Steenbergen say what they do and do what they say across 8 consecutive calls. One genuine intellectual-honesty marker: Connected Trip transaction-growth deceleration is real and unflagged by management even while penetration rises. Not a crisis — absolute base is larger — but worth noting.
SourceBKNG-DOSSIER.md §4 · BKNG-Q1-2026-Earnings-Call-Detailed-Notes.md [1] [9]
Part 4

Key Ratios

4.1Growth Rates

Metric1Y3Y CAGR5Y CAGR10Y 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%
Standout — Revenue per share 5Y CAGR 38% Revenue/share 5Y CAGR of 38% is exceptional even allowing for the Covid-distorted FY2020 base; the 1Y of 19.80% and 3Y of 24.60% show the post-Covid take-rate and supply expansion are still compounding.
Watch — 10Y EPS CAGR only 11.50% Despite recent acceleration, the 10Y EPS CAGR of 11.50% shows the large-base drag on a $130B-cap business; FCF 5Y CAGR reading 0% is a Covid optical artifact, not a true stall.
SourcePortfolio snapshot 30.05.2026.txt (GuruFocus export) [14]

4.2Margins

MetricCurrent5Y Growth Rate5Y Median
Gross Margin %n/an/aN/A
Operating Margin %34.28%25.30%29.85%
FCF Margin %32.63%N/A33.25%
Standout — Operating margin 34.28% above 5Y median Operating margin of 34.28% sits in the "elite" band (>30%) and well above its 5Y median of 29.85%; the 5Y growth rate of +25.30% confirms the take-rate tailwind (Revenue/GBV 14.3% → 14.5%) is flowing through to operating leverage.
SourcePortfolio snapshot 30.05.2026.txt [14]

4.3Capital Efficiency

MetricCurrent5Y Median
ROIC %47.30%36.81%
ROCE %81.14%45.72%
ROE %Negative Equity68.26%
Cash Conversion Ratio1.471.68

ROIIC % (Return on Incremental Invested Capital)

PeriodROIIC %
1-Year35.80%
3-Year180.53%
5-Year229.42%
Note — Negative Equity Repeated aggressive buybacks have driven book equity negative, which makes traditional ROE and Debt-to-Equity meaningless. ROIC, ROCE and ROIIC remain the right return-on-capital lenses here.
Standout — ROIIC 5Y 229.42% best-in-class ROIC of 47.30% (vs 5Y median 36.81%) and ROCE of 81.14% (vs 5Y median 45.72%) are both elite-tier, and the 5Y ROIIC of 229.42% is the highest in the watchlist; this is what a working two-sided network looks like at scale.
SourcePortfolio snapshot 30.05.2026.txt [14]

4.4Balance Sheet Health

MetricCurrent
Debt-to-Equity-2.17 (neg equity)
Cash-to-Debt0.85
Interest Coverage7.77
Current Ratio1.06
Watch — Cash-to-Debt 0.85 and IC 7.77 Cash-to-Debt of 0.85 is below the >1 net-cash line and interest coverage of 7.77 sits in the "OK" (5–20) band rather than the safe >20 band — consistent with the debt-financed buyback policy that produced the negative equity above.
SourcePortfolio snapshot 30.05.2026.txt [14]

4.5Shareholder Returns & Other Metrics

MetricCurrent
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 RatioN/A
3-Year Share Buyback Ratio5.60
5-Year Share Buyback Ratio5.60
Goodwill-to-Asset %0.10
Stock Based Compensation (mm)$615M
Free Cash Flow (mm)$9,033M
Standout — 5Y buyback ratio 5.60% Shrinking the float by 5.60% per year over five years is aggressive even by mega-cap standards and is the mechanical driver of EPS outrunning revenue; SBC at $615M is just 6.8% of $9,033M FCF, well inside the "normal" band.
Standout — Goodwill-to-Asset 0.10 Goodwill at only 10% of assets confirms BKNG is an organic compounder, not an acquisition story — well below the 0.40 acquisition-heavy line and a clean contrast to peers like ADBE at 0.43.
SourcePortfolio snapshot 30.05.2026.txt [14]
Part 5

Valuation

5.1Current Multiples vs 10-Year Context

MultipleCurrent10yr medianRead
P / FCF14.9x19.8xBelow 10yr median for a 47% ROIC business
EV / FCF14.7xNet debt modest vs earnings
EV / EBIT14.7xLow for elite operating margin
P / E (no NRI)19.1xReasonable for the quality and growth
FCF Yield6.96%Low end of historical multiples
SourceBKNG-DOSSIER.md §8 · BKNG-Financials-Snapshot-2026-05-01.md [1] [11]

5.2Reverse DCF — What the Market Prices In

Two-stage model, 10% discount rate, 20-year horizon. Current price ~$168–172; FCF/share TTM ~$11.60 (775M shares post-split).

StageGrowth assumptionTerminalImplied value
Growth stage (yrs 1–10)8–9%
Terminal stage (yrs 11+)3%
Market-implied price~$168–172
What this means The market is pricing ~8–9% FCF/share growth for a decade. Management is delivering 21.7% on a 3-year basis and guiding the long-term algorithm at 15%+ EPS growth. The market is pricing less than half the growth rate management has consistently delivered and explicitly targets.
SourceBKNG-DOSSIER.md §8 [1]

5.3DCF Scenarios

ScenarioGrowth assumptionExit multipleApprox 5yr pricevs ~$168
Market implied8–9%15x~$168–172
Bear (conflict extends, growth slows)5–8%12x~$155–200essentially flat
Base (LT algorithm; H2 recovery)15% EPS, 8–12% FCF16–18x~$280–330+65–90%
Bull (US continues low-teens; AI additive)18–20%20x~$400–460+135–170%
Asymmetry / conclusion Bear case barely loses money; base case roughly doubles; bull case triples. Exceptional asymmetry for an investment-grade-rated business with a $9B FCF run rate. The base case requires only the long-term algorithm management has consistently delivered — not heroic assumptions.
SourceBKNG-DOSSIER.md §8 [1]
Part 6

Risks

6.1Red flags, ranked by severity

  • Middle East conflict duration uncertainSeverity: medium (live near-term). FY guide assumes ~4 months direct/indirect impact (through end of Q2 2026) then H2 recovery. If conflict extends into H2 or escalates to global energy/jet-fuel disruption, the FY2026 guide moves down. Q2 will print weakly regardless (room nights +2–4%); the question is whether the H2 recovery materialises.
  • Room night growth normalizingSeverity: medium. Volume trajectory: +17% FY2023 → +9% FY2024 → +8% FY2025 → +6% Q1 2026 (conflict-affected). Long-term algorithm anchors at 8%+ GBV growth; flights (+28%), attractions (+25%), Connected Trip filling the gap. Raw room-night deceleration is a real trend worth tracking — 6 consecutive quarters of slowing.
  • Dividend direction watchSeverity: medium. Initiated Jan 2024 at $0.35/qtr post-split, raised to $0.42/qtr Feb 2026 (+20%). Payout ratio ~14% of FCF. Fogel has never publicly explained why a dividend was started after 15+ years of buyback-only returns. At 14% payout, does not impair capital allocation; concern is directional. If trends above 20–25% of FCF it starts competing with the buyback program.
  • CEO succession undisclosedSeverity: medium. Fogel is 64, CEO since 2017; proxy confirms “formal succession planning” exists but no public details. Fogel's capital allocation discipline — record buyback into a guidance cut — is person-specific. When he exits, that premium is at risk. 5+ year watch item; determines whether the buy-hold-forever framing survives the next transition.
  • European concentrationSeverity: medium. ~50% of room nights originate from Europe. A genuine European recession (as opposed to the perpetual “slow growth”) would be felt asymmetrically. Mitigated by Asia growing low-double-digits (25% of room nights) and US accelerating to low-teens.
  • Connected Trip deceleration not acknowledgedSeverity: medium. Transaction growth trajectory: >50% Q1 2024 → 45% → 35% → mid-20% → high-20% → high-teens Q1 2026. Management always frames positively and never flags the deceleration. Not a crisis — absolute base is larger and Connected transactions still 3x total B.com transaction growth — but the selective framing is an intellectual-honesty marker.
  • AI disruption (long-term tail risk, well-defended)Severity: low. Risk: AI agents (ChatGPT, Claude, Gemini) disintermediate OTAs by booking travel directly. Fogel's defense (regulatory complexity, payment methods, property-onboarding infrastructure, data moat) is the most specific in the industry. Early evidence supports him: OpenAI chose Booking.com as App Store partner; Anthropic's Claude advertises with Booking.com; Penny direct booking inside an AI conversation is the first concrete counter-evidence.
SourceBKNG-DOSSIER.md §6 [1]
Verdict

Active — hold; willing to add a second tranche if Q2 print drives further weakness

Last reviewed May 25, 2026 after Q1 2026 results · Next review late July 2026 (Q2 2026)
References

Where every claim came from

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.

See access plans