EN DE

Trip.com Group (TCOM) Fair Value & Analysis

Consumer Cyclical · US · Market cap $29.2B

TC Trip.com Group logo Trip.com Group TCOM · US
Price$46.14
Fair Value$88.82
Upside+92.5%
Quality54/100
Watch Trip.com Group for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 53.4% net margin
Low debt · generates free cash flow
Ranks above peers (9/11)
Wide moat 75/100
Evidence: High Range $58.69 – $188.55 Share as image

Fair value as of: Jul 19, 2026

From 26 valuation models · updated 21 days ago

Fair value updated Jul 19, 2026, revised from $88.51 to $88.82 (+0.4%) since Jun 24, 2026. Share price +11.5% over the past month.

A solid business, screening 93% undervalued on our models.

What matters now

  • The price is below even our cautious bear case ($58.69). The market is more pessimistic than our downside scenario.
  • The model range is unusually wide ($58.69 to $188.55). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid quality (54/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$78.96 $16.67 Fair Value $88.82 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

60‑month range $16.67 – $78.96 · fair‑value band $58.69 – $188.55 · the $46.14 price screens below the $88.82 fair value. Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Trip.com Group (TCOM) currently trades at $46.14, while our model-based Fair Value estimate is $88.82, implying the stock looks roughly 92.5% undervalued today. The Quality Score stands at 54/100 (solid quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Trip.com Group generated revenue of $62.4B at a net margin of 53.4%. Revenue grew 20.8% year over year. It earns a return on equity of 21.1%. The balance sheet holds a net cash position of $15.1B. Fundamentals as of Jul 19, 2026

Our scenario range runs from $58.69 (bear case) to $188.55 (bull case); at $46.14, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 42% below its 52-week high and 3% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -25% fair-value upside, at 93%, TCOM screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $71.36 $124.14 $230.82 80
Residual Income $62.71 $88.52 $458.02 76
Rev-Margin DCF $53.04 $90.87 $162.69 74
All 26 models by family
DCF Models
FCF DCF $75.24 $112.65 $231.80 38
Owner Earnings $156.43 $343.21 $735.32 31
5Y Revenue Exit $52.39 $80.65 $139.57 39
5Y EBITDA Exit $62.40 $100.90 $176.31 41
5Y P/E Exit $132.57 $303.50 $539.81 38
10Y Revenue Exit $58.42 $109.97 $140.76 36
10Y EBITDA Exit $67.10 $131.52 $242.03 37
10Y P/E Exit $118.30 $282.61 $560.54 35
Earnings-Based
Graham-Dodd $62.85 $438.31 $615.10 54
Lynch FV $170.29 $243.27 $316.25 50
PEG = 1.0 $170.29 $243.27 $316.25 46
EPV $36.33 $40.72 $44.56 59
Dividend Discount
Gordon GGM $3.73 $7.75 $12.30 70
DDM Multi-Stage $3.73 $6.54 $8.14 61
Multiples
P/E Multiple $138.64 $184.85 $231.07 63
P/S Multiple $32.49 $43.31 $54.14 58
P/B Multiple $109.84 $146.45 $183.06 55
EV/EBIT $69.12 $88.82 $108.52 53
EV/EBITDA $55.74 $70.99 $86.23 54
EV/Revenue $40.32 $53.32 $66.31 43
Asset-Based
NCAV (Graham) $24.41 $32.71 $48.82 50
Growth DCF
Growth DCF $71.36 $124.14 $230.82 80
Rev-Margin DCF $53.04 $90.87 $162.69 74
Economic Profit
Residual Income $62.71 $88.52 $458.02 76
ROIC Compounder $36.33 $40.72 $44.56 72
Growth Earnings
Growth-Adj P/E $211.83 $302.61 $393.40 68

Widest divergence: Growth Earnings ($302.61) versus Dividend Discount ($6.54). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $62.4B
Revenue growth (YoY) +20.8%
Net margin 53.4%
Return on equity 21.1%
Free cash flow $13.6B FY2025
P/E ratio 6.6
More key figures
Operating margin 16.5%
EPS (TTM) $7.04
EPS growth (YoY) +98.1%
Net cash $15.1B FY2025

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 54/100

Of which business quality 62 · Market factors (momentum, volatility) 29

Profitability 57
Margins and returns on capital today
Quality Growth 72
Are margins and returns improving?
Cashflow 68
Earnings quality: real cash, not paper profit
Fin. Strength 62
Balance sheet, leverage, solvency risk
Investment 55
Disciplined investing over empire-building
Low Volatility 73
Calm price path (market factor)
Momentum 13
Price trend over the last 3–12 months (market factor)
52W Momentum 5
Distance to the 52-week high (market factor)
Net Issuance 58
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Trip.com Group Limited, through its subsidiaries, operates as a travel service provider for accommodation reservation, transportation ticketing, packaged tours, in-destination, corporate travel management, and other travel-related services in China and internationally.

Full company description

Trip.com Group Limited, through its subsidiaries, operates as a travel service provider for accommodation reservation, transportation ticketing, packaged tours, in-destination, corporate travel management, and other travel-related services in China and internationally. It 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. The company also provides travelers bundled packaged-tour products, such as group, semi-group, and customized and packaged tours with various transportation arrangements, including air, cruise, bus, and car rental services. In addition, it offers integrated transportation and accommodation services; ticket, activity, insurance, visa, and tour guide services; and user support, supplier management, and customer relationship management services; and in-destination products and services. Further, the company provides Trip.Biz, a digital first, full-service, corporate travel management business which provides technology-enabled solutions for organizations managing business travel. Additionally, it offers online advertising and financial services, such as marketing planning and travel media services; Omni-Channel Touchpoints for Users; and Open Platform for Ecosystem Partners. It operates under the Ctrip, Qunar, Trip.com, Travix, Travelfusion, and Skyscanner brand names. 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.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Trip.com Group reported revenue of $60.7B in FY2025 versus $20.0B in FY2021, a compound +32.0%/yr. Reported net income was $32.4B in FY2025.

Growth Quality 91/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$60.7B
Latest YoY
+13.9%
Avg. growth/yr (3Y)
+44.7%
Avg. growth/yr (5Y)
+27.1%
Avg. growth/yr (25Y)
+44.2%
Revenue +32.0%/yr
FY21 $20.0B
FY22 $20.0B
FY23 $44.5B
FY24 $53.3B
FY25 $60.7B
Net income
FY21 −$550M
FY22 $1.4B
FY23 $9.9B
FY24 $17.1B
FY25 $32.4B

Watch TCOM: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Trip.com Group Fair Value". https://www.fairvalue-calculator.com/stock/TCOM

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Travel Services · 90 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 54 · Above median
Fair Value upside +93% · Top 25%
Return on equity (TTM) 21% · Top 25%
Return on assets 4% · Below median
Net margin (TTM) 53% · Top 25%
Operating margin (TTM) 16% · Top 25%
Revenue growth 21% · Top 25%
Debt / equity 0.07× · Lower than median

Valuation Multiples vs Travel Services median · lower = cheaper

P/E (TTM) 6.6× · Cheaper than 75% of peers
P/FCF 2.2× · Cheaper than median
PEG 1.91× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 22
FUTURE 100 · sector 25
PAST 85 · sector 36
HEALTH 97 · sector 97
DIVIDEND 0 · sector 36

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Travel Services stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
Booking Holdings BKNG $182.80 $152.94 -16%
Airbnb, Inc ABNB $148.62 $57.47 -61%
Royal Caribbean Cruises Ltd RCL $286.96 $215.19 -25%
Viking Holdings VIK $100.69 $43.51 -57%
Carnival Corporation CCL $26.41 $31.36 +19%
Expedia Group EXPE $268.77 $248.63 -7%
Norwegian Cruise Line Holdings NCLH $19.46 $20.28 +4%
Global Business Travel Group GBTG $9.40 $4.17 -56%
Travel + Leisure Co TNL $73.27 $27.29 -63%
MakeMyTrip Limited MMYT $55.23 $19.66 -64%

Compare Trip.com Group with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Trip.com Group (TCOM) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of $88.82 versus a price of $46.14, about +93% (undervalued).
What is the fair value of TCOM?
Our model-based fair value for Trip.com Group is $88.82 (as of Jul 19, 2026), built from audited fundamentals. The current price is $46.14.
What is the quality score of TCOM?
Trip.com Group has a Quality Score of 54/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Trip.com Group (TCOM)?
Trip.com Group reported trailing-twelve-month revenue of about $62.4B (latest available figure, as of Jul 19, 2026).
What is the net profit margin of TCOM?
The net profit margin of Trip.com Group is about 53.4%, meaning it keeps roughly 53.4% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Trip.com Group and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.