Loading...

Free Cash Flow Build Up

Booking Holdings Inc.

Booking Holdings Inc. (BKNG)

Consumer Cyclical

Year
A/P
2013
Actual
2014
Actual
2015
Actual
2016
Actual
2017
Actual
2018
Actual
2019
Projected
2020
Projected
2021
Projected
2022
Projected
2023
Projected
Revenue 6,793.318,442.049,223.7710,742.9312,680.9514,527.3016,927.2119,723.5922,981.9226,778.5431,202.35
EBITDA 2,593.683,341.363,605.573,292.714,979.815,825.456,400.187,457.498,689.4710,124.9711,797.61
EBIT 2,412.303,073.753,258.762,907.044,538.515,340.245,834.816,798.727,921.879,230.5610,755.45
Tax Rate 17.58%18.99%18.44%21.31%46.78%17.31%23.40%23.40%23.40%23.40%23.40%
EBIAT 1,988.192,490.042,657.742,287.482,415.374,415.774,469.295,207.616,067.917,070.338,238.34
Depreciation 181.38267.61346.81385.67441.30485.21565.37658.77767.60894.401,042.16
Accounts Receivable --108.14-0.61-215.77-356.86-305.0995.50-235.73-274.68-320.05-372.93
Inventories -----------
Accounts Payable -33.8441.7196.14248.04467.56-361.01127.79148.91173.51202.17
Capital Expenditure --47.46-42.63-45.90-67.63-153.77101.39-56.21-65.49-76.31-88.92
UFCF 2,169.572,635.913,003.022,507.632,680.224,909.694,870.545,702.236,644.247,741.879,020.83
WACC
PV UFCF 4,870.545,702.236,644.247,741.879,020.83
SUM PV UFCF 51,885.74