image
Consumer Cyclical - Travel Services - NASDAQ - SG
$ 60.13
0.568 %
$ 39.3 B
Market Cap
18.23
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one TCOM stock under the worst case scenario is HIDDEN Compared to the current market price of 60.1 USD, Trip.com Group Limited is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one TCOM stock under the base case scenario is HIDDEN Compared to the current market price of 60.1 USD, Trip.com Group Limited is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one TCOM stock under the best case scenario is HIDDEN Compared to the current market price of 60.1 USD, Trip.com Group Limited is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart TCOM

image
$75.0$75.0$70.0$70.0$65.0$65.0$60.0$60.0$55.0$55.0$50.0$50.015 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '25
FINANCIALS
53.3 B REVENUE
19.73%
14.2 B OPERATING INCOME
25.19%
17.2 B NET INCOME
72.24%
19.6 B OPERATING CASH FLOW
-10.81%
-6.05 B INVESTING CASH FLOW
-102.25%
-6.71 B FINANCING CASH FLOW
-163.45%
12.7 B REVENUE
-19.71%
2.3 B OPERATING INCOME
-54.04%
2.16 B NET INCOME
-68.12%
0 OPERATING CASH FLOW
0.00%
0 INVESTING CASH FLOW
0.00%
0 FINANCING CASH FLOW
0.00%
Balance Sheet Trip.com Group Limited
image
Current Assets 112 B
Cash & Short-Term Investments 79.6 B
Receivables 12.5 B
Other Current Assets 20.1 B
Non-Current Assets 130 B
Long-Term Investments 47.2 B
PP&E 5.81 B
Other Non-Current Assets 77.5 B
32.80 %5.14 %8.28 %19.45 %31.93 %Total Assets$242.6b
Current Liabilities 74 B
Accounts Payable 16.6 B
Short-Term Debt 19.6 B
Other Current Liabilities 37.8 B
Non-Current Liabilities 25.1 B
Long-Term Debt 20.7 B
Other Non-Current Liabilities 4.39 B
16.73 %19.81 %38.15 %20.88 %4.43 %Total Liabilities$99.1b
EFFICIENCY
Earnings Waterfall Trip.com Group Limited
image
Revenue 53.3 B
Cost Of Revenue 9.99 B
Gross Profit 43.3 B
Operating Expenses 29.1 B
Operating Income 14.2 B
Other Expenses -3.05 B
Net Income 17.2 B
60b60b50b50b40b40b30b30b20b20b10b10b0053b(10b)43b(29b)14b3b17bRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
81.25% GROSS MARGIN
81.25%
26.60% OPERATING MARGIN
26.60%
32.02% NET MARGIN
32.02%
11.97% ROE
11.97%
7.04% ROA
7.04%
6.54% ROIC
6.54%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Trip.com Group Limited
image
25b25b20b20b15b15b10b10b5b5b00(5b)(5b)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 17.2 B
Depreciation & Amortization 1.11 B
Capital Expenditures -591 M
Stock-Based Compensation 2.04 B
Change in Working Capital 3.32 B
Others 881 M
Free Cash Flow 19 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Trip.com Group Limited
image
Wall Street analysts predict an average 1-year price target for TCOM of $76.7 , with forecasts ranging from a low of $61 to a high of $85 .
TCOM Lowest Price Target Wall Street Target
61 USD 1.45%
TCOM Average Price Target Wall Street Target
76.7 USD 27.48%
TCOM Highest Price Target Wall Street Target
85 USD 41.36%
Price
Max Price Target
Min Price Target
Average Price Target
85858080757570706565606055555050454540403535Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26
4. DIVIDEND ANALYSIS
0.00% DIVIDEND YIELD
0.28 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
0.300.300.250.250.200.200.150.150.100.100.050.050.000.000.280.2820252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 12
6. Ownership
Insider Ownership Trip.com Group Limited
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Despite Tourism Risks, Trip.Com Strikes Me As A Good Buy Trip.com (TCOM) is fundamentally strong, with robust growth, high profitability, and an attractive valuation, making it a soft buy despite sector concerns. TCOM benefits from China's domestic tourism boom, high household savings, and potential for international expansion, especially in the Asia Pacific region. High customer satisfaction scores differentiate TCOM from competitors like Agoda and Expedia, supporting future market share gains. seekingalpha.com - 1 week ago
'The Big Short' Michael Burry's Latest Moves: What Investors Are Getting Wrong Michael Burry just sold everything and initiated major short positions. Is 'The Big Short' happening all over again? I don't think so. The story is more complex than that. Here's why. seekingalpha.com - 1 week ago
Trip.com CEO reveals new '3E' travel trends Jane Sun, CEO of Trip.com Group, discusses how the company is leveraging AI to improve customer experience as she shares the three top emerging travel trends of the year. youtube.com - 2 weeks ago
Trip.com Appears Mispriced Despite Overseas Growth Potential China's leading online travel agent, formerly known as Ctrip, wants to be a global player, but spending on such efforts could erode its profits benzinga.com - 2 weeks ago
Trip.com Group Announces Repurchase Right Notification for 1.50% Exchangeable Senior Notes due 2027 SINGAPORE , May 27, 2025 /PRNewswire/ -- Trip.com Group Limited (Nasdaq: TCOM; HKEX: 9961) ("Trip.com Group" or the "Company"), a leading one-stop travel service provider of accommodation reservation, transportation ticketing, packaged tours, and corporate travel management, today announced that it is notifying holders of its 1.50% Exchangeable Senior Notes due 2027 (CUSIP No. G9066FAA9) (the "Exchangeable Notes") that pursuant to the Indenture dated as of July 20, 2020 (the "Indenture") and the Supplemental Indenture dated as of December 15, 2020 (the "Supplemental Indenture," together with the Indenture, the "Indentures") relating to the Exchangeable Notes by and between the Company and The Bank of New York Mellon, as trustee, each holder has the right, at the option of such holder, to require the Company to repurchase for cash on July 1, 2025 (the "2025 Repurchase Right") all of such holder's Exchangeable Notes, or any portion thereof that is equal to US$200,000 or an integral multiple of US$1,000 in excess thereof. prnewswire.com - 2 weeks ago
Trip.com Posts Q1 Earnings Beat: Analysts Highlight Solid Execution, Resilient Demand Trip.com Group Ltd TCOM shares are down on Tuesday, after the company reported on Monday its first-quarter earnings. benzinga.com - 3 weeks ago
Trip.com Posts Weak Earnings, Joins Vipshop, Viking Holdings And Other Big Stocks Moving Lower In Tuesday's Pre-Market Session U.S. stock futures were mixed this morning, with the Nasdaq futures falling around 0.3% on Tuesday. benzinga.com - 3 weeks ago
Trip.com Q1: Major Tailwinds In China Trip.com Group reported strong Q1 growth. Tailwinds in Chinese inbound travel and a recovery in outbound travel greatly aided results, on top of Trip's great market share performance. Profitability declined due to a surge in marketing expenses, offsetting slight gains from operating leverage. The macroeconomic environment has weakened, but Trip is still related to resilient travel demand in earnings call remarks. Some caution is still warranted. seekingalpha.com - 3 weeks ago
Trip.com Group Limited (TCOM) Q1 2025 Earnings Conference Call Transcript Trip.com Group Limited (NASDAQ:TCOM ) Q1 2025 Earnings Conference Call May 19, 2025 8:00 PM ET Company Participants Michelle Qi - Senior IR Director James Liang - Co-Founder & Executive Chairman Jane Sun - CEO & Director Cindy Wang - CFO & EVP Conference Call Participants Thomas Chong - Jefferies Yang Liu - Morgan Stanley Simon Cheung - Goldman Sachs Brian Gong - Citi Alex Yao - JPMorgan Ellie Jiang - Macquarie Joyce Ju - Bank of America Wei Xiong - UBS Parash Jain - HSBC Wei Fang - Mizuho Securities John Choi - Daiwa Jiong Shao - Barclays Operator Good day, and thank you for standing by. Welcome to the Trip.com Group First Quarter 2025 Earnings Conference Call. seekingalpha.com - 3 weeks ago
Trip.com (TCOM) Lags Q1 Earnings and Revenue Estimates Trip.com (TCOM) came out with quarterly earnings of $0.82 per share, missing the Zacks Consensus Estimate of $0.86 per share. This compares to earnings of $0.83 per share a year ago. zacks.com - 4 weeks ago
Trip.com Group Limited Reports Unaudited First Quarter of 2025 Financial Results SINGAPORE , May 19, 2025 /PRNewswire/ -- Trip.com Group Limited (Nasdaq: TCOM; HKEX: 9961) ("Trip.com Group" or the "Company"), a leading global one-stop travel service provider of accommodation reservation, transportation ticketing, packaged tours, and corporate travel management, today announced its unaudited financial results for the first quarter of 2025. Key Highlights for the First Quarter of 2025 International businesses continued to demonstrate robust growth across all segments in the first quarter of 2025 - Overall reservations on the Company's international OTA platform increased by over 60% year-over-year. prnewswire.com - 4 weeks ago
Trip.com Group to Hold Annual General Meeting on June 30, 2025 SINGAPORE , May 19, 2025 /PRNewswire/ -- Trip.com Group Limited (Nasdaq: TCOM; HKEX: 9961) ("Trip.com Group" or the "Company"), a leading one-stop travel service provider of accommodation reservation, transportation ticketing, packaged tours and corporate travel management, today announced that it will hold an annual general meeting of shareholders (the "AGM") on June 30, 2025 at 9:30 a.m. (Shanghai time) at the address of Building 16, 968 Jinzhong Road, Shanghai 200335, People's Republic of China. prnewswire.com - 4 weeks ago
8. Profile Summary

Trip.com Group Limited TCOM

image
COUNTRY SG
INDUSTRY Travel Services
MARKET CAP $ 39.3 B
Dividend Yield 0.00%
Description Trip.com Group Limited, through its subsidiaries, operates as a travel service provider for accommodation reservation, transportation ticketing, packaged tours and in-destination, corporate travel management, and other travel-related services in China and internationally. The company acts as an agent for hotel-related transactions and selling air tickets, as well as provides train, long-distance bus, and ferry tickets; travel insurance products, such as flight delay, air accident, and baggage loss coverage; and air-ticket delivery, online check-in and seat selection, express security screening, real-time flight status tracker, and airport VIP lounge services. It also provides independent leisure travelers bundled packaged-tour products comprising group, semi-group, and customized and packaged tours with various transportation arrangements, including air, cruise, bus, and car rental services. In addition, the company offers integrated transportation and accommodation services; destination transportation and ticket, activity, insurance, visa, and tour guide services; user support, supplier management, and customer relationship management services; and in-destination products and services. Further, It provides its corporate clients with business visit, incentive trip, meeting and conference, travel data collection and analysis, and industry benchmarking solutions; and Corporate Travel Management System, an online platform that integrates information management, online booking and authorization, online inquiry, and travel reporting systems. Additionally, the company offers online advertising and financial services, such as marketing planning and travel media services. It operates under the Ctrip, Qunar, Trip.com, and Skyscanner brands. The company was formerly known as Ctrip.com International, Ltd. and changed its name to Trip.com Group Limited in October 2019. Trip.com Group Limited was founded in 1999 and is based in Singapore.
Contact 30 Raffles Place, Singapore, 048622 https://group.trip.com
IPO Date Dec. 9, 2003
Employees 41073
Officers Mr. Nanpeng Shen Co-Founder & Independent Director Ms. Xiaofan Wang CPA Chief Financial Officer & Executive Vice President Ms. Michelle Qi Senior IR Director Ms. Jie Sun CPA Chief Executive Officer & Director Mr. Qi Ji Co-Founder & Independent Director Dr. Jianzhang Liang Ph.D. Co-Founder & Executive Chairman Mr. Xiong Xing Chief Operating Officer Mr. Min Fan Co-Founder, Vice Chairman & President