| Finding | Assessment |
|---|---|
| 5-Year Stock Return | $173 vs. $93 (5yr ago, post-split). TTM OP $0.8B → $10,459M (+1,164% from COVID trough). P/E(ttm) normalized to 17x. |
| Business Model | World's largest OTA. Booking.com, Agoda, Priceline, KAYAK, OpenTable. 4.4M+ properties, 1.2B+ room nights/yr. Merchant 67%, Agency 28%, Ad/Other 5%. |
| Competitive Moat | WIDE AI-pressured. Defense via 4.4M-property supply (LLMs can't aggregate), payments + compliance infrastructure, frontier-LLM partnerships (OpenAI/Google/Anthropic/Amazon), Genius loyalty + mid-60% direct mix. Pure-aggregation moat eroding. |
| Past 5-YR Drivers | Merchant payments shift (72% of gross bookings, +5pp), transformation program ($500-550M savings), Connected Trip (+high teens), Genius loyalty + mobile app direct flywheel. |
| Recent Stock Move | $173 vs $232 (Q2 2025 peak). -25% on macro/Middle East. Q1 -21% despite record $3.6B buyback and 19% EBITDA growth. |
| Revenue Trend | DECELERATING Rev YoY: 16% (Q1 2026) → 6% (Q2 2026E). Middle East 3pp drag. |
| Margin Trend | EXPANDING OM%: 23.4% (Q1 2026) → 34.2% (Q2 2026E). Q2 seasonally higher. |
| TTM OP Trajectory | FLAT TTM OP QoQ: 1.7% (Q1 2026) → 1.4% (Q2 2026E). TTM OP $10,459M. |
| Key Opportunities | US +low teens (4 consecutive accelerating quarters). Connected Trip +high teens (~3x total). Genius loyalty enhancement coming. AI partnerships with frontier LLMs. Asia +high single digits. |
| Key Risks | #1 AI disintermediation: discovery moves from app to AI-agent, homepage advantage weakens, value shifts to data/network/infrastructure. Aggregation moat erodes. Middle East ~3pp Q2 drag, FY26 midpoint cut. Q1 stock -21%. |
| Catalysts | Q2 guide $5.7B revenue +4-6%. FY26 high end unchanged. Record $3.6B Q1 buyback + $18.2B remaining auth. 25-for-1 stock split April 2. Genius enhancement. |
| P/E(ttm) Valuation | 17x trailing — low end of post-COVID range. ~16x forward on low-to-mid teens EPS growth. With WIDE moat, 8%+ LT growth target, and aggressive buyback, valuation looks reasonable. Middle East recovery in H2 is the swing factor. |
| Segment | Q1 Revenue | % of Total | Key Details |
|---|---|---|---|
| Merchant Revenue | $3.7B | 67% | Payment-facilitated bookings (+27% YoY); 72% of gross bookings (+5pp YoY); enables Connected Trip and Fintech |
| Agency Revenue | $1.5B | 28% | Commission-based bookings (-2% YoY); declining as merchant mix grows; primarily Booking.com accommodations |
| Advertising & Other | $306M | 5% | KAYAK metasearch (+9% YoY), OpenTable restaurants, advertising placements |
4.4M+ properties (500K hotels,
3.9M alt accommodations)
Airlines (55+ markets)
Restaurants (OpenTable)
Attractions & car rental
Booking.com (global OTA #1)
Agoda (Asia) / Priceline (U.S.)
KAYAK / OpenTable
Connected Trip & Genius loyalty
$5.5B Q1 2026 Revenue
Global leisure & business travelers
Genius L2/L3: high-50% room nights
B2C direct: mid-60% of bookings
Mobile app: high-50% room nights
338M room nights in Q1
| USD | Q1'24 | Q2'24 | Q3'24 | Q4'24 | Q1'25 | Q2'25 | Q3'25 | Q4'25 | Q1'26 | Q2'26E |
|---|---|---|---|---|---|---|---|---|---|---|
| Quarter End | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
| Stock ($) | $143 | $155 | $168 | $199 | $184 | $232 | $216 | $214 | $168 | $173 |
| Stock QoQ | +3% | +9% | +8% | +18% | -7% | +26% | -7% | -1% | -21% | +3% |
| Rev YoY | +17% | +7% | +9% | +14% | +8% | +16% | +13% | +16% | +16% | +6% |
| OM% | 18% | 32% | 40% | 33% | 24% | 34% | 51% | 33% | 23% | 34% |
| R40 (RevYoY+OM%) | +35% | +39% | +49% | +47% | +32% | +50% | +64% | +49% | +40% | +40% |
| TTM OP ($M) | 6,177 | 6,360 | 6,436 | 7,623 | 7,958 | 8,428 | 9,856 | 10,149 | 10,319 | 10,459 |
| TTM OP QoQ | +6% | +3% | +1% | +18% | +4% | +6% | +17% | +3% | +2% | +1% |
| FCF/OP | 110% | 118% | 132% | 104% | 107% | 110% | 84% | 90% | 88% | 88% |
| Debt/EBITDA | 2.4x | 2.3x | 2.2x | 1.9x | 1.8x | 2.0x | 1.6x | 1.7x | 1.6x | 1.6x |
| P/E(ttm) | 25x | 26x | 26x | 28x | 25x | 29x | 24x | 22x | 16x | 17x |
| Q3'21 | Q4'21 | Q1'22 | Q2'22 | Q3'22 | Q4'22 | Q1'23 | Q2'23 | Q3'23 | Q4'23 | Q1'24 | Q2'24 | Q3'24 | Q4'24 | Q1'25 | Q2'25 | Q3'25 | Q4'25 | Q1'26 | Q2'26E | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Quarter End | Sep21 | Dec21 | Mar22 | Jun22 | Sep22 | Dec22 | Mar23 | Jun23 | Sep23 | Dec23 | Mar24 | Jun24 | Sep24 | Dec24 | Mar25 | Jun25 | Sep25 | Dec25 | Mar26 | Jun26 |
| R40 > 40% | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | |||||
| R40 accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | |||||||||||
| TTM OP QoQ > 10% | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ||||||||||||
| TTM OP QoQ accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ||||||||||||
| TTM FCF/OP > 60% | ❌ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ |
| Debt/EBITDA < 3.5 | ❌ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ |
| Total passes | 2 | 6 | 4 | 5 | 4 | 3 | 4 | 6 | 4 | 2 | 4 | 3 | 4 | 5 | 2 | 5 | 6 | 3 | 2 | 4 |
| Stock QoQ | +8% | +1% | -2% | -26% | -6% | +24% | +31% | +2% | +15% | +13% | +3% | +9% | +8% | +18% | -7% | +26% | -7% | -1% | -21% | +3% |
| P/E(ttm) | 124x | 53x | 40x | 22x | 19x | 22x | 27x | 22x | 22x | 26x | 25x | 26x | 26x | 28x | 25x | 29x | 24x | 22x | 16x | 17x |