Booking Holdings Inc.

BKNG· FY2025 10-K· Analyzed 1 mo ago
History1 mo agoWATCH|1 mo agoWATCH|1 mo agoWATCH|1 mo agoBUY
WATCH
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
11.3%
FY2015–2025
Net Income
-0.0%
FY2008–2012
Free Cash Flow
11.6%
FY2016–2025
EPS (Diluted)
12.8%
FY2015–2025
Latest Metrics — SEC XBRL
Return on Equity
NI ÷ Equity
Return on Assets
NI ÷ Assets
Net Profit Margin
NI ÷ Revenue
Debt / Equity
-3.36x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$253.8B
Per Share (approx.)
$8013.96
25% Margin of Safety
$6010.47
Conservative entry
50% Margin of Safety
$4006.98
Buffett's ideal entry
Growth Rate Used
11.6%
Latest FCF
$9.1B

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$10.7B$3.8B$6.2B$2.1B
2017$12.7B$4.4B$8.8B$2.5B
2018$14.5B$4.9B$8.6B$2.6B
2019$15.1B$4.5B$7.6B$6.3B
2020$6.8B-$201.0M$11.0B$10.6B
2021$11.0B$2.5B$8.9B$11.1B
2022$17.1B$6.2B$12.5B$12.2B
2023$21.4B$7.0B$14.2B$12.1B
2024$23.7B$7.9B$16.6B$16.2B
2025$26.9B$9.1B$18.7B$17.2B
Warren & Charlie
Buffett / Munger — quality, moat & valuation

Booking Holdings Inc. (BKNG) — Investment Memo

🐂 The Bull Case (Warren's voice)

  • The Ultimate Toll Bridge: This is a business that sits in the middle of a transaction that happens regardless of the economy. People need to sleep, and they prefer doing it in hotels. Booking isn't a tech company; it’s a global sales force for the hospitality industry, paid contingent on results.
  • Superior Capital Allocation: They possess an incredible ability to generate $9.1B in free cash flow with minimal physical plant requirements. They don't have to worry about replacing roofs or renovating lobbies; they simply extract a percentage of the transaction value.
  • The Compounder Advantage: In a fragmented global travel market, the sheer scale of Booking creates a defensive moat. Hotel operators cannot afford to not be on the platform, and consumers want the aggregation. As long as the platform remains the easiest way to compare prices, the flywheel spins, compounding capital at high rates of return.
  • Economic Resilience: Travel is a high-utility consumption. Even when the economy contracts, people still travel—they just trade down. Booking captures the trade-down just as efficiently as the luxury booking.

🐻 The Bear Case (Charlie inverts)

  • The Google Dependency: Booking is currently a tax-paying tenant on Google’s land. If Google decides to prioritize its own "Google Travel" widgets above the fold, Booking’s cost of customer acquisition (CAC) will spiral, gutting margins. This is not a risk; it is an inevitability of platform dominance.
  • Disintermediation: Large hotel chains (Marriott, Hilton, Accor) are aggressively pushing "Direct Booking" loyalty programs. They loathe paying a 15–20% commission to an OTA. If these chains successfully consolidate their loyalty apps to offer lower prices than Booking, the "toll booth" loses its justification for existence.
  • The Commoditization of Trust: Booking relies on reviews and trust. If the user interface becomes cluttered with dark patterns or the quality of service degrades, the platform becomes replaceable. The brand is the only thing standing between them and a race to the bottom.

💰 Valuation & Margin of Safety

Using the provided DCF assumptions (11.6% growth, 10% discount rate), the math suggests a robust value, but we must be suspicious of terminal growth projections in a tech-dependent sector.

  • Intrinsic value estimate: $8,013.96
  • 25% margin of safety entry: $6,010.47
  • 50% margin of safety entry: $4,006.98

Note: The market often prices this business at a discount to its DCF value because of the existential "Google Risk" mentioned above. If you are not factoring in the fragility of their traffic source, you aren't paying attention.

Verdict: WATCH

Booking is a magnificent money-printing machine with high barriers to entry, but the reliance on Google’s search algorithms keeps us on the sidelines for now. We will only commit capital if the market offers a 50% discount, providing enough protection against the structural erosion of the OTA model. Until the price reaches our margin of safety, we prefer to keep our powder dry.

Other Analyst Views· Lynch · Damodaran
Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.