
Trip.com Group Ltd
HKEX:9961

Intrinsic Value
The intrinsic value of one
Trip.com Group Ltd
stock under the Base Case scenario is
605.78
HKD.
Compared to the current market price of 449.8 HKD,
Trip.com Group Ltd
is
Undervalued by 26%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Trip.com Group Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Trip.com Group Ltd
Balance Sheet Decomposition
Trip.com Group Ltd
Current Assets | 112.1B |
Receivables | 12.5B |
Other Current Assets | 99.7B |
Non-Current Assets | 130.5B |
Long-Term Investments | 47.2B |
PP&E | 5.8B |
Intangibles | 73.8B |
Other Non-Current Assets | 3.7B |
Free Cash Flow Analysis
Trip.com Group Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Trip.com Group Ltd
Revenue
|
53.3B
CNY
|
Cost of Revenue
|
-10B
CNY
|
Gross Profit
|
43.3B
CNY
|
Operating Expenses
|
-29.1B
CNY
|
Operating Income
|
14.2B
CNY
|
Other Expenses
|
2.9B
CNY
|
Net Income
|
17.1B
CNY
|
Profitability Score
Profitability Due Diligence
Trip.com Group Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Score
Trip.com Group Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Trip.com Group Ltd's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Score
Trip.com Group Ltd's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Trip.com Group Ltd
According to Wall Street analysts, the average 1-year price target for
Trip.com Group Ltd
is 592.14 HKD
with a low forecast of 441.2 HKD and a high forecast of 740.25 HKD.
Dividends
Current shareholder yield for Trip.com Group Ltd is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
Trip.com Group Ltd
stock under the Base Case scenario is
605.78
HKD.
Compared to the current market price of 449.8 HKD,
Trip.com Group Ltd
is
Undervalued by 26%.