image
Consumer Cyclical - Travel Services - NASDAQ - SG
$ 53.55
-4.19 %
$ 34.9 B
Market Cap
15.7
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one TCOM stock under the worst case scenario is HIDDEN Compared to the current market price of 53.5 USD, Trip.com Group Limited is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one TCOM stock under the base case scenario is HIDDEN Compared to the current market price of 53.5 USD, Trip.com Group Limited is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one TCOM stock under the best case scenario is HIDDEN Compared to the current market price of 53.5 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 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
53.3 B REVENUE
19.73%
14.2 B OPERATING INCOME
25.19%
17.1 B NET INCOME
70.64%
0 OPERATING CASH FLOW
0.00%
0 INVESTING CASH FLOW
0.00%
0 FINANCING CASH FLOW
100.00%
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 19.4 B
Other Current Liabilities 38 B
Non-Current Liabilities 25.1 B
Long-Term Debt 20.7 B
Other Non-Current Liabilities 4.39 B
16.73 %19.61 %38.34 %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 -2.89 B
Net Income 17.1 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%
6.55% ROIC
6.55%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Trip.com Group Limited
image
25b25b20b20b15b15b10b10b5b5b00(5b)(5b)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 17.1 B
Depreciation & Amortization 814 M
Capital Expenditures 0
Stock-Based Compensation 2.04 B
Change in Working Capital 0
Others -19.1 B
Free Cash Flow 0
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 $72.7 , with forecasts ranging from a low of $61 to a high of $85 .
TCOM Lowest Price Target Wall Street Target
61 USD 13.91%
TCOM Average Price Target Wall Street Target
72.7 USD 35.78%
TCOM Highest Price Target Wall Street Target
85 USD 58.73%
Price
Max Price Target
Min Price Target
Average Price Target
85858080757570706565606055555050454540403535May '24May '24Jul '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 '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 11
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
Don't Miss The Flight: Why Trip.com's Stock Dip Is A False Alarm Trip.com's stock price decline is unjustified; despite rising operating expenses, the company shows improved operating and net margins, driven by strong revenue growth. The travel and tourism market in China, Trip.com's key market, is experiencing high growth, providing significant revenue potential compared to competitors focused on slower-growing regions. Trip.com's competitive advantage lies in its comprehensive service offerings, including extensive booking services, which provide added value to customers and differentiate it from competitors. seekingalpha.com - 3 days ago
Here's Why Trip.com (TCOM) Gained But Lagged the Market Today Trip.com (TCOM) closed at $63.58 in the latest trading session, marking a +0.65% move from the prior day. zacks.com - 1 week ago
Is Trip.com (TCOM) a Buy as Wall Street Analysts Look Optimistic? When deciding whether to buy, sell, or hold a stock, investors often rely on analyst recommendations. Media reports about rating changes by these brokerage-firm-employed (or sell-side) analysts often influence a stock's price, but are they really important? zacks.com - 2 weeks ago
Trip.com (TCOM) Stock Slides as Market Rises: Facts to Know Before You Trade In the most recent trading session, Trip.com (TCOM) closed at $63.67, indicating a -0.38% shift from the previous trading day. zacks.com - 2 weeks ago
Brokers Suggest Investing in Trip.com (TCOM): Read This Before Placing a Bet Investors often turn to recommendations made by Wall Street analysts before making a Buy, Sell, or Hold decision about a stock. While media reports about rating changes by these brokerage-firm employed (or sell-side) analysts often affect a stock's price, do they really matter? zacks.com - 1 month ago
Baidu Announces Pricing of US$2 Billion Offering of Zero Coupon Exchangeable Bonds BEIJING , March 7, 2025 /PRNewswire/ -- Baidu, Inc. (NASDAQ: BIDU and HKEX: 9888 (HKD Counter) and 89888 (RMB Counter)), ("Baidu" or the "Company"), a leading AI company with strong Internet foundation, today announced the pricing of its US$2 billion in aggregate principal amount of exchangeable bonds due 2032 (the "Bonds"). The Bonds were offered in offshore transactions outside the United States to certain non-U.S. persons (the "Bonds Offering") in reliance on Regulation S under the United States Securities Act of 1933, as amended (the "Securities Act"). prnewswire.com - 1 month ago
Baidu Announces Proposed Offering of Exchangeable Bonds BEIJING , March 7, 2025 /PRNewswire/ -- Baidu, Inc. (NASDAQ: BIDU and HKEX: 9888 (HKD Counter) and 89888 (RMB Counter)), ("Baidu" or the "Company"), a leading AI company with strong Internet foundation, today announced that it proposes to offer up to US$2 billion in aggregate principal amount of exchangeable bonds due 2032 (the "Bonds") in offshore transactions outside the United States to non-U.S. persons in reliance on Regulation S under the Securities Act of 1933, as amended (the "Securities Act"), subject to market conditions and other factors (the "Bonds Offering"). The Bonds will reference ordinary shares of Trip.com Group Limited that are listed on The Stock Exchange of Hong Kong Limited (the "Hong Kong Stock Exchange") (HKEX: 9961) ("Trip.com Shares"). prnewswire.com - 1 month ago
Trip.com: Navigating Global Expansion Amid Domestic Headwinds Trip.com reported strong Q4 results, with revenue growth of 23% y/y, but margins fell short due to international market investments. US shares dipped, but Hong Kong shares rose; recommend buying on the dip due to promising international expansion and reasonable margin traction. Valued at 15x forward EBITDA, implying $79/share and a 37% upside; investment in Trip.com app crucial for diversifying revenue streams. seekingalpha.com - 1 month ago
Trip.com Group Limited (TCOM) Q4 2024 Earnings Call Transcript Trip.com Group Limited (NASDAQ:TCOM ) Q4 2024 Earnings Conference Call February 24, 2025 7:00 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 Brian Gong - Citi Alex Yao - JPMorgan Yang Liu - Morgan Stanley Joyce Ju - Bank of America Merrill Lynch Wei Xiong - UBS Simon Cheung - Goldman Sachs James Lee - Mizuho Securities Jiong Shao - Barclays Operator Good day and thank you for standing by. Welcome to the Trip.com Group 2024 Q4 Earnings Conference Call. seekingalpha.com - 1 month ago
Trip.com (TCOM) Surpasses Q4 Earnings and Revenue Estimates Trip.com (TCOM) came out with quarterly earnings of $0.60 per share, beating the Zacks Consensus Estimate of $0.52 per share. This compares to earnings of $0.56 per share a year ago. zacks.com - 1 month ago
Trip.com Group Limited Reports Unaudited Fourth Quarter and Full Year of 2024 Financial Results SINGAPORE , Feb. 24, 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 its unaudited financial results for the fourth quarter and full year of 2024. Key Highlights for the Fourth Quarter and Full Year of 2024 International businesses experienced robust growth across all segments in the fourth quarter of 2024 Outbound hotel and air ticket bookings have recovered to more than 120% of the pre-COVID level for the same period in 2019. prnewswire.com - 1 month ago
Trip.com Earnings Are Imminent; These Most Accurate Analysts Revise Forecasts Ahead Of Earnings Call Trip.com Group Limited TCOM will release its fourth-quarter financial results after the closing bell on Monday, Feb. 24. benzinga.com - 1 month ago
8. Profile Summary

Trip.com Group Limited TCOM

image
COUNTRY SG
INDUSTRY Travel Services
MARKET CAP $ 34.9 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 36249
Officers Ms. Xiaofan Wang CPA Chief Financial Officer & Executive Vice President Mr. Nanpeng Shen Co-Founder & Independent Director Ms. Jie Sun CPA Chief Executive Officer & Director Mr. Min Fan Co-Founder, Vice Chairman & President Ms. Michelle Qi Senior IR Director Dr. Jianzhang Liang Ph.D. Co-Founder & Executive Chairman Mr. Qi Ji Co-Founder & Independent Director Mr. Xiong Xing Chief Operating Officer