SlideShare a Scribd company logo
1 of 34
Download to read offline
By Andrii Protsiuk | Chemsi Boulajouahel | Oyihoma Saleh | Sabrina Gheissari
1
Agenda
1.Industry Analysis
• Supply Chain
• PESTEL Analysis
• Porter’s 5 Forces
• Industry News & Events
2.Expedia Analysis
• Company Overview
• CompeCCve Strategy & Landscape
• Financial Performance
3.RecommendaEons
• Choice Hotel & Synergy
• Sabre + Synergy
• CompeCCve PosiConing
2
Industry Supply Chain
Hotels
Airlines
Car Rentals
Cruise Lines
Travel
Agencies
Leisure
Travelers
Business
Travelers
GDS
GDS
GDS
GDS
*Global DistribuCon System (GDS)
3
• MonopolisEc market structure
• Decline in brick and mortar travel agencies and an increase in online travel agents
(OTAs) due to internet penetraCon
• ShiQ in business model of travel agents from vendor commissions to service fees
• 60% of industry revenue is derived from sales of internaConal travel packages to
US residents
$35.3bn
Industry Revenue
2.3%
Annual Growth
17.4%
ConcentraEon RaEo (4)
Industry Overview
4
PESTEL Analysis
PoliEcal & Legal Factors
• Travel PromoCon Act of 2009 (TPA): promotes leisure, business, and scholarly travel to and
within the United States
• Airline industry is widely regulated in relaCon to passenger safety, internaConal trade, tax
policies and compeCCon
• Issues like war, terrorism and diseases also impact the industry
Economic Factors
• US consumer spending throughout past 5 years experiencing growth
• Significant decline in oil prices reflect on airline industry
• Increasing GDP creaCng more disposable income
Sociocultural Factors
• Increasing preference of consumers and businesses to make their travel purchases online
• Online reviews play a stronger role in influencing consumer-purchasing decisions
• Growing embracement of the sharing economy (Airbnb, Uber, etc.)
5
PESTEL Analysis
Technological Factors
• Internet has revoluConized the industry
• Decline in number of brick and mortar travel agencies
• Mobile devices are driving online booking
Environmental Factors
• Pressure for airlines to improve fuel efficiency and reduce noise
polluCon of their aircraQs
• Water and Sewage regulaCons on Hotels (West coast)
6
Porter’s Five Forces
Rivalry Among CompeEtors - HIGH
• Low degree of seller concentraCon (CR4 = 17.4%)
• Low industry growth (CAGR=2.3%)
• Low switching cost and product differenCaCon
• Low capital requirement
• Intense price war
Porter’s Five Forces
Threat of Entry - HIGH
• Low brand loyalty
• Easy access to distribuCon channel, favorable locaCons and
raw materials (Website and Internet)
• Minimal experience needed to enter industry
• Low capital requirement
7
Threat of SubsEtute - HIGH
• Hotels, airlines etc. are driving consumers to make bookings
directly on their website
• IntroducCon of home-rental market (Airbnb)
• AlternaCves are offering compeCCve or lower prices in a
market with high price elasCcity
Bargaining Power of Supplier - HIGH
• Higher concentrated industries (excluding hotels)
• Few subsCtutes for supplier inputs
• Forward integraCon already taking place
• Some price discriminaCon is possible
Porter’s Five Forces
8
Bargaining Power of Buyers - LOW
• Less concentrated industry
• Low volume and relaCvely low frequency of purchases
• Lack of financial capacity to backward integrate
• They can easily find subsCtutes (e.g direct booking, Airbnb)
• Usually price sensiCve consumers
Porter’s Five Forces
9
Recent News & Events
Marrioe InternaConal reached agreement
to acquire Starwood Hotels & Resorts.
Airbnb raised $1.5 billion in latest funding
round bringing its valuaCon to $25 billion.
Suppliers SubsEtutes
10
Hotels Airlines Car Rentals Cruise Lines AdverEsing
Travel & Hospitality Services
#1
Travel Agency in USA
9.5%
Market Share
$6.6bn
Global Earnings 2015
14K
Employees
$16bn
Market Cap
53%
Revenue from US market
11
Revenue Distribution
70%
13%
9%
8%
Revenue Mix
Hotel	 Car	Rental	&	Cruise	 Adver3sing	 Airlines	
70%
13%
9%
8%
Revenue Mix
Hotel	 Car	Rental	&	Cruise	 Adver3sing	 Airlines	
12
Mission & Growth Strategy
13
“RevoluEonize Travel Through the Power of Technology.”
New Channel PenetraEonGlobal ExpansionProduct InnovaEon
Growth Strategy
Passionate InnovaEve Enterprising
Core Values
Analysis of Competitive Strategy
Generic Business Strategy - DifferenCaCon Strategy
Product Bundling DealsExpedia + CiE Rewards Card Expedia Mobile Apps
Bases of DifferenEaEon:
• Complements (Rewards card & Mobile app)
• Product Features (Bundling deals)
14
Analysis of Competitive Strategy
Corporate Strategy
• Horizontal IntegraEon (AcquisiEons) + Product-Market DiversificaEon
• Reduce excess capacity
• Reduce compeCCve intensity and increased profitability
• Increased differenCaCon strategy by widening product offering
• Operates in 60+ countries offering mulCple travel and hospitality services
15
Analysis of Competitive Strategy
Cost Leadership
DifferenEaEon
2016
2016
ProducCvity
FronCer
ProducCvity
FronCer 16
Analysis of Competitive Strategy
COGS/
Sales
SGA/
Sales
Net Profit
Margin
Market
Share
ROA ROE ROIC
19.63% 57.70% 11.46 9.50% 6.23 23.00% 14.66%
6.85% 52.53% 27.66 5.40% 15.77% 29.39% 19.24%
private private private 1.60% private private private
Industry
Avg.
- - 15 - 6.84% 12.88% 8.43%
CompeEEve Profile
Expedia vs. Priceline
• Priceline COGS benefited from reversal of Hawaii travel transacCon taxes worth $16.4 million
• Decrease in Priceline’s Name Your Own Price® reservaCon services.
17
Analysis of Competitive Strategy
V R I O
Brand ✓ ✓ ✓ ✓ Sustainable
IT System ✓ ✘ ✘ ✓
Supplier
RelaEonships ✓ ✘ ✘ ✓
Ecosystem of
websites ✓ ✓ ✓ ✓ Sustainable
Economies of
scope ✓ ✘ ✘ ✓
HomeAway ✓ ✓ ✓ ✓ Sustainable
Expedia VRIO Analysis
18
SWOT Analysis
Strengths
• Brand Awareness/ReputaCon
• AcquisiCons - strong brand porpolio
• offers a broad range of travel and
hospitality services
Weaknesses
• Dependence on search engines
• Dependence on suppliers
• Pressure to grow shareholder value
OpportuniEes
• Growing internet penetraCon
• Demand from emerging markets
• Mobile technology
• Increasing availability of complements
Threats
• Sharing economy (Airbnb)
• Hotels and airlines increasing efforts of
direct booking
19
Financial Performance
2013 2014 2015 2016 2017 2018 2019 2020
Sales $4,771,259 $5,763,485 $6,672,317 $7,869,998 $9,282,663 $10,948,900 $12,914,228 $15,232,332
COGS $1,038,034 $1,179,081 $1,309,559 $1,470,897 $1,652,111 $1,855,651 $2,084,267 $2,341,049
SGA $3,151,043 $3,919,856 $4,785,243 $5,897,230 $7,267,620 $8,956,458 $11,037,746 $13,602,681
DepreciaCon + Other
OperaCng Expenses
$216,122 $146,784 $163,949 $147,235 $132,226 $118,746 $106,641 $95,769
OperaCng Income $366,060 $517,764 $413,566 $457,648 $506,428 $560,407 $620,140 $686,240
Taxes + Interest and
Other Income
$133,210 $119,667 ($350,899) $356,858 ($362,917) $369,080 ($375,347) $381,721
OperaEng Income amer
taxes $232,850 $398,097 $764,465 $100,790 $869,345 $191,327 $995,488 $304,519
Expedia 5-Year Financial ProjecEon (‘000s)
$102.92
Stock Price (Apr. 8)
137,780,456
Shares Outstanding
$6bn
AcquisiEons
11.48%
WACC
20
RecommendaEons
21
Future of Expedia
Threat of SubsEtute
(HIGH)
Own SubsEtutes
22
Future of Expedia
Bargaining Power of Supplier
(HIGH)
ACQUIRE
23
12
Hotel & Motel Brands
6,300+
LocaEons
35+
Countries
$860M
Global Earnings 2015
500K+
Rooms
$3bn
Market Cap
Brand Porrolio
24
Porter’s Five Forces
Porter’s 3 Tests
1. AsracEveness - LOW
• Despite low switching costs, industry is saturated and some
firms are consolidaCng to increase profitability and reduce
compeCCon
2. Cost of Entry - HIGH
• Capital intensive industry with a high proporCon of fixed costs
to total cost and Incumbents with experCse are at advantage
as well as access to favorable locaCons low
3. Beser-Off Test - HIGH
• Industry players hold strong bargaining power and have forward
integrated in an effort to increase direct booking and eliminate
need for OTA. Expedia must react to threats
1
2
3
25
Financial Performance
2013 2014 2015 2016 2017 2018
 
Sales $724,650,000 $757,970,000 $859,878,000 $980,260,920 $1,117,497,449 $1,273,947,092
COGS $407,646,000 $412,637,000 $488,717,000 $557,137,380 $635,136,613 $724,055,739
SGA $111,700,000 $121,400,000 $134,300,000 $153,102,000 $174,536,280 $198,971,359
DepreciaCon + Other
OperaCng Expenses
$9,056,000 $9,365,000 $11,542,000 $13,080,447 $14,823,954 $16,799,856
OperaCng Income $196,248,000 $214,568,000 $225,319,000 $256,941,093 $293,000,601 $334,120,137
Taxes + Interest and Other
Income
$83,532,000 $92,437,000 $96,389,000 $103,587,297 $111,323,159 $119,636,734
OperaEng Income amer taxes $112,716,000 $122,131,000 $128,930,000 $153,353,797 $181,677,442 $214,483,403
Choice Hotels Financial Strength
Stock Price (Apr. 8) $52.24
CAGR 14%
Industry CAGR -1.06%
WACC 9.96%
COGS/Sales 56.83%
SGA/Sales 15.61%
ROA 18.64%
26
Porter’s Five Forces
Expedia + Choice Hotels Synergies
Sales Growth
Synergies that increase sales growth:
• MonopolisCc compeCCon over Choice Hotels (and
HomeAway)
• Control to differenCate product
• Lower prices and travel packages
• Cross-industry adverCsement
Cost of Goods Sold
Synergies that decrease COGS:
• Economies of Scale + Economies of Scope
• Decrease in licensing fees and booking fees
Synergies that increase COGS:
• CoordinaCon costs - Operate solo
27
NPV Analysis
2013 2014 2015 2016 2017 2018
 
Sales $5,495,909,000 $6,521,455,000 $7,532,195,000 $9,292,771,763 $10,920,167,972 $12,833,989,917
COGS $1,445,680,000 $1,591,718,000 $1,798,276,000 $2,080,744,598 $2,432,451,396 $2,844,239,405
SGA $3,262,743,000 $4,041,256,000 $4,919,543,000 $5,797,296,119 $6,831,863,243 $8,051,288,512
DepreciaCon + Other
OperaCng Expenses
$225,178,000 $156,149,000 $175,491,000 $160,315,870 $147,049,645 $135,545,964
OperaCng Income $562,308,000 $732,332,000 $638,885,000 $1,254,415,176 $1,508,803,688 $1,802,916,036
Taxes + Interest and Other
Income
$216,742,000 $212,104,000 ($254,510,000) $460,444,912 ($251,594,254) $488,716,846
OperaEng Income amer taxes $345,566,000 $520,228,000 $893,395,000 $793,970,265 $1,760,397,942 $1,314,199,190
IniEal Investment $1,953,044,145
Net Cash Flow $29,228,092,594
Discount Rate 12.68%
Present Value $11,518,275,180
Stock Price (Apr. 8) $52.24
Shares Outstanding 56,389,126
Premium 30%
Equity Purchase 51%
Expedia + Choice Hotels
28
• Sabre CorporaCon is a travel technology company based in South-lake, Texas
• Founded by American Airlines in 1960 (Spun Off)
• Largest Global DistribuCon Systems provider for air bookings in North America.
Hotels
100K
Airlines
70
Data TransacEons
85K/s
OperaEons
About
29
Porter’s Five Forces
Expedia + Sabre Synergies
Sales Growth
Synergies that increase sales growth:
• Complete backwards integraCon
• Strong bargaining power
• Complete control over supplier network
• Stronger control to create monopolisCc compeCCon
• Only OTA to completely verCcally integrate
Cost of Goods Sold
Synergies that decrease COGS:
• Greater decrease in licensing fees and booking fees
Synergies that increase COGS:
• CoordinaCon costs
• CoordinaCon costs - Cannot operate solo, will have to
integrate plaporm
30
2021 2022 2023 2024 2025
 
Sales $21,442,259,829 $25,210,628,614 $29,644,147,237 $34,860,631,963 $40,998,826,138
COGS $20,846,641,500 $24,510,333,375 $28,820,698,702 $33,892,281,075 $39,859,969,857
SGA $4,552,977,852 $5,328,288,644 $6,236,894,900 $7,301,900,962 $8,550,443,291
DepreciaCon + Other OperaCng
Expenses
$13,179,999,778 $15,534,165,738 $18,309,274,327 $21,580,656,525 $25,437,133,273
OperaCng Income $110,459,129 $104,950,683 $100,770,501 $97,885,373 $96,279,094
Taxes + Interest and Other Income $3,003,204,741 $25,210,628,614 $29,644,147,237 $34,860,631,963 $40,998,826,138
OperaEng Income amer taxes $3,242,916,475 $2,988,552,188 $4,403,760,074 $4,319,215,347 $5,993,295,480
Sales post Choice AcquisiEon 0.05
Sales post Sabre AcquisiEon 0.08
COGS -0.01
Synergies
Expedia + Choice Hotels + Sabre
NPV Analysis
Expedia + Choice Synergies $11,518,275,180
NPV
Without Synergies $6,510,890,597
Total Synergies $13,105,589,748
31
Analysis of Competitive Strategy
V R I O
Brand ✓ ✓ ✓ ✓ Sustainable
IT System ✓ ✓ ✓ ✓ Sustainable
Supplier
RelaEonships ✓ ✓ ✓ ✓ Sustainable
Ecosystem of
websites ✓ ✓ ✓ ✓ Sustainable
Economies of
scope ✓ ✓ ✓ ✓ Sustainable
HomeAway ✓ ✓ ✓ ✓ Sustainable
Expedia VRIO Analysis
32
New Expedia Supply Chain
Leisure
Travelers
Business
Travelers
Full Backward Vertical
IntegrationHorizontal
Integration
33
QuesEons?
34

More Related Content

What's hot

Airbnb ppt - Strategic Management
Airbnb ppt - Strategic ManagementAirbnb ppt - Strategic Management
Airbnb ppt - Strategic ManagementPallaviMishra92
 
The marketing plan of Hilton Worldwide
The marketing plan of Hilton Worldwide The marketing plan of Hilton Worldwide
The marketing plan of Hilton Worldwide Gabriella (Xin) Xie
 
Strategies in action- Expedia
Strategies in action- ExpediaStrategies in action- Expedia
Strategies in action- ExpediaSimranKakkar10
 
The evolution of GDS ( Global Distribution System)
The evolution of GDS ( Global Distribution System)The evolution of GDS ( Global Distribution System)
The evolution of GDS ( Global Distribution System)TTS
 
Jet Blue : A Strategic Management Case Study
Jet Blue : A Strategic Management Case StudyJet Blue : A Strategic Management Case Study
Jet Blue : A Strategic Management Case Studyfawadsiddequi
 
Air Canada Presentation
Air Canada PresentationAir Canada Presentation
Air Canada Presentationjessicamcafee
 
Expedia3
Expedia3Expedia3
Expedia3Kurara
 
Digital Transformation in Tourism & Travel
Digital Transformation in Tourism & TravelDigital Transformation in Tourism & Travel
Digital Transformation in Tourism & TravelEvan Burkosky Consulting
 
Ryanair Low-Cost Strategy Business Model
Ryanair Low-Cost Strategy Business ModelRyanair Low-Cost Strategy Business Model
Ryanair Low-Cost Strategy Business ModelKevin Constant
 
Strategic management ryanair
Strategic management ryanairStrategic management ryanair
Strategic management ryanairSharif Sabbir
 
Air canada- Digital Marketing Strategy
Air canada- Digital Marketing StrategyAir canada- Digital Marketing Strategy
Air canada- Digital Marketing StrategyKeshav Arora
 
Aer Lingus Strategy Presentation - Final1
Aer Lingus Strategy Presentation - Final1Aer Lingus Strategy Presentation - Final1
Aer Lingus Strategy Presentation - Final1Douglas Orme - Lynch
 

What's hot (20)

Airbnb ppt - Strategic Management
Airbnb ppt - Strategic ManagementAirbnb ppt - Strategic Management
Airbnb ppt - Strategic Management
 
Introduction of Booking.com
Introduction of Booking.comIntroduction of Booking.com
Introduction of Booking.com
 
The marketing plan of Hilton Worldwide
The marketing plan of Hilton Worldwide The marketing plan of Hilton Worldwide
The marketing plan of Hilton Worldwide
 
Strategies in action- Expedia
Strategies in action- ExpediaStrategies in action- Expedia
Strategies in action- Expedia
 
The evolution of GDS ( Global Distribution System)
The evolution of GDS ( Global Distribution System)The evolution of GDS ( Global Distribution System)
The evolution of GDS ( Global Distribution System)
 
Jet Blue : A Strategic Management Case Study
Jet Blue : A Strategic Management Case StudyJet Blue : A Strategic Management Case Study
Jet Blue : A Strategic Management Case Study
 
Strategic management agoda
Strategic management agodaStrategic management agoda
Strategic management agoda
 
OTA Models
OTA ModelsOTA Models
OTA Models
 
Tourism & COVID-19
Tourism & COVID-19Tourism & COVID-19
Tourism & COVID-19
 
Air Canada Presentation
Air Canada PresentationAir Canada Presentation
Air Canada Presentation
 
Online Travel M&A Deals
Online Travel M&A DealsOnline Travel M&A Deals
Online Travel M&A Deals
 
Expedia3
Expedia3Expedia3
Expedia3
 
Digital Transformation in Tourism & Travel
Digital Transformation in Tourism & TravelDigital Transformation in Tourism & Travel
Digital Transformation in Tourism & Travel
 
Case Study-Emirates
Case Study-EmiratesCase Study-Emirates
Case Study-Emirates
 
Ryanair Low-Cost Strategy Business Model
Ryanair Low-Cost Strategy Business ModelRyanair Low-Cost Strategy Business Model
Ryanair Low-Cost Strategy Business Model
 
Strategic management ryanair
Strategic management ryanairStrategic management ryanair
Strategic management ryanair
 
Air canada- Digital Marketing Strategy
Air canada- Digital Marketing StrategyAir canada- Digital Marketing Strategy
Air canada- Digital Marketing Strategy
 
Booking.com: Best in Class Case Study
Booking.com: Best in Class Case StudyBooking.com: Best in Class Case Study
Booking.com: Best in Class Case Study
 
Aer Lingus Strategy Presentation - Final1
Aer Lingus Strategy Presentation - Final1Aer Lingus Strategy Presentation - Final1
Aer Lingus Strategy Presentation - Final1
 
PESTLE ANALYSIS
PESTLE ANALYSISPESTLE ANALYSIS
PESTLE ANALYSIS
 

Similar to Strategy In Action - Expedia

William Blair 2016 Investment Banking Case Competition
William Blair 2016 Investment Banking Case CompetitionWilliam Blair 2016 Investment Banking Case Competition
William Blair 2016 Investment Banking Case CompetitionAlexander Liscum
 
2016 William Blair Case Competition, Winner
2016 William Blair Case Competition, Winner2016 William Blair Case Competition, Winner
2016 William Blair Case Competition, WinnerMichael T. Loffredo
 
Future Travel Experience Asia
Future Travel Experience Asia Future Travel Experience Asia
Future Travel Experience Asia Exicon
 
Linear air investor presentation 2
Linear air investor presentation 2Linear air investor presentation 2
Linear air investor presentation 2Chris Feduccia
 
Amazon for expedia - executive pitch
Amazon for expedia - executive pitchAmazon for expedia - executive pitch
Amazon for expedia - executive pitchthomas paulson
 
TRIP - TripAdvisor Stock Outlook
TRIP - TripAdvisor Stock OutlookTRIP - TripAdvisor Stock Outlook
TRIP - TripAdvisor Stock OutlookThomas Garrambone
 
What you need to know about Corporate Travel in 2019
What you need to know about Corporate Travel in 2019What you need to know about Corporate Travel in 2019
What you need to know about Corporate Travel in 2019CertifyInc
 
Essential Elements for Better Corporate Travel in 2019
Essential Elements for Better Corporate Travel in 2019Essential Elements for Better Corporate Travel in 2019
Essential Elements for Better Corporate Travel in 2019CertifyInc
 
GYG Public Info Deck
GYG Public Info DeckGYG Public Info Deck
GYG Public Info DeckAnh Nguyen
 
Hotel & Travel Meta-Search: Trends and Innovation
Hotel & Travel Meta-Search: Trends and InnovationHotel & Travel Meta-Search: Trends and Innovation
Hotel & Travel Meta-Search: Trends and InnovationCarmelon Digital Marketing
 
Stifel Internet Research - The Long Runway to Solving Consumer Problems
Stifel Internet Research - The Long Runway to Solving Consumer ProblemsStifel Internet Research - The Long Runway to Solving Consumer Problems
Stifel Internet Research - The Long Runway to Solving Consumer ProblemsScott Devitt
 
Insignia Tourism Services Marketing
Insignia Tourism Services MarketingInsignia Tourism Services Marketing
Insignia Tourism Services MarketingShahzad Khan
 
Goter Web Services OPC Pvt Ltd..pdf
Goter Web Services OPC Pvt Ltd..pdfGoter Web Services OPC Pvt Ltd..pdf
Goter Web Services OPC Pvt Ltd..pdfravinatke
 
Key Industry Trends, M&A Valuation Trends
Key Industry Trends, M&A Valuation TrendsKey Industry Trends, M&A Valuation Trends
Key Industry Trends, M&A Valuation TrendsSchneider Electric
 
Digital Marketing Directions 2020
Digital Marketing Directions 2020Digital Marketing Directions 2020
Digital Marketing Directions 2020Tim Peter
 
Amazon for expedia executive summary
Amazon for expedia executive summaryAmazon for expedia executive summary
Amazon for expedia executive summarythomas paulson
 
06_IndustryGuide_Travel
06_IndustryGuide_Travel06_IndustryGuide_Travel
06_IndustryGuide_Traveldeclarkson
 

Similar to Strategy In Action - Expedia (20)

William Blair 2016 Investment Banking Case Competition
William Blair 2016 Investment Banking Case CompetitionWilliam Blair 2016 Investment Banking Case Competition
William Blair 2016 Investment Banking Case Competition
 
2016 William Blair Case Competition, Winner
2016 William Blair Case Competition, Winner2016 William Blair Case Competition, Winner
2016 William Blair Case Competition, Winner
 
Future Travel Experience Asia
Future Travel Experience Asia Future Travel Experience Asia
Future Travel Experience Asia
 
Linear air investor presentation 2
Linear air investor presentation 2Linear air investor presentation 2
Linear air investor presentation 2
 
Amazon for expedia - executive pitch
Amazon for expedia - executive pitchAmazon for expedia - executive pitch
Amazon for expedia - executive pitch
 
TRIP - TripAdvisor Stock Outlook
TRIP - TripAdvisor Stock OutlookTRIP - TripAdvisor Stock Outlook
TRIP - TripAdvisor Stock Outlook
 
What you need to know about Corporate Travel in 2019
What you need to know about Corporate Travel in 2019What you need to know about Corporate Travel in 2019
What you need to know about Corporate Travel in 2019
 
Oliver Wyman
Oliver Wyman   Oliver Wyman
Oliver Wyman
 
SPC applied in the cruise line services
SPC applied in the cruise line servicesSPC applied in the cruise line services
SPC applied in the cruise line services
 
Essential Elements for Better Corporate Travel in 2019
Essential Elements for Better Corporate Travel in 2019Essential Elements for Better Corporate Travel in 2019
Essential Elements for Better Corporate Travel in 2019
 
GYG Public Info Deck
GYG Public Info DeckGYG Public Info Deck
GYG Public Info Deck
 
Hotel & Travel Meta-Search: Trends and Innovation
Hotel & Travel Meta-Search: Trends and InnovationHotel & Travel Meta-Search: Trends and Innovation
Hotel & Travel Meta-Search: Trends and Innovation
 
Makemytrip 8.02.2019
Makemytrip 8.02.2019Makemytrip 8.02.2019
Makemytrip 8.02.2019
 
Stifel Internet Research - The Long Runway to Solving Consumer Problems
Stifel Internet Research - The Long Runway to Solving Consumer ProblemsStifel Internet Research - The Long Runway to Solving Consumer Problems
Stifel Internet Research - The Long Runway to Solving Consumer Problems
 
Insignia Tourism Services Marketing
Insignia Tourism Services MarketingInsignia Tourism Services Marketing
Insignia Tourism Services Marketing
 
Goter Web Services OPC Pvt Ltd..pdf
Goter Web Services OPC Pvt Ltd..pdfGoter Web Services OPC Pvt Ltd..pdf
Goter Web Services OPC Pvt Ltd..pdf
 
Key Industry Trends, M&A Valuation Trends
Key Industry Trends, M&A Valuation TrendsKey Industry Trends, M&A Valuation Trends
Key Industry Trends, M&A Valuation Trends
 
Digital Marketing Directions 2020
Digital Marketing Directions 2020Digital Marketing Directions 2020
Digital Marketing Directions 2020
 
Amazon for expedia executive summary
Amazon for expedia executive summaryAmazon for expedia executive summary
Amazon for expedia executive summary
 
06_IndustryGuide_Travel
06_IndustryGuide_Travel06_IndustryGuide_Travel
06_IndustryGuide_Travel
 

Recently uploaded

question 2: airplane vocabulary presentation
question 2: airplane vocabulary presentationquestion 2: airplane vocabulary presentation
question 2: airplane vocabulary presentationcaminantesdaauga
 
Where to Stay in Lagos, Portugal.pptxasd
Where to Stay in Lagos, Portugal.pptxasdWhere to Stay in Lagos, Portugal.pptxasd
Where to Stay in Lagos, Portugal.pptxasdusmanghaniwixpatriot
 
Authentic Travel Experience 2024 Greg DeShields.pptx
Authentic Travel Experience 2024 Greg DeShields.pptxAuthentic Travel Experience 2024 Greg DeShields.pptx
Authentic Travel Experience 2024 Greg DeShields.pptxGregory DeShields
 
"Fly with Ease: Booking Your Flights with Air Europa"
"Fly with Ease: Booking Your Flights with Air Europa""Fly with Ease: Booking Your Flights with Air Europa"
"Fly with Ease: Booking Your Flights with Air Europa"flyn goo
 
Apply Indian E-Visa Process Online (Evisa)
Apply Indian E-Visa Process Online (Evisa)Apply Indian E-Visa Process Online (Evisa)
Apply Indian E-Visa Process Online (Evisa)RanjeetKumar108130
 
Italia Lucca 1 Un tesoro nascosto tra le sue mura
Italia Lucca 1 Un tesoro nascosto tra le sue muraItalia Lucca 1 Un tesoro nascosto tra le sue mura
Italia Lucca 1 Un tesoro nascosto tra le sue murasandamichaela *
 
Dubai Call Girls O528786472 Call Girls Dubai Big Juicy
Dubai Call Girls O528786472 Call Girls Dubai Big JuicyDubai Call Girls O528786472 Call Girls Dubai Big Juicy
Dubai Call Girls O528786472 Call Girls Dubai Big Juicyhf8803863
 
Inspirational Quotes About Italy and Food
Inspirational Quotes About Italy and FoodInspirational Quotes About Italy and Food
Inspirational Quotes About Italy and FoodKasia Chojecki
 
5S - House keeping (Seiri, Seiton, Seiso, Seiketsu, Shitsuke)
5S - House keeping (Seiri, Seiton, Seiso, Seiketsu, Shitsuke)5S - House keeping (Seiri, Seiton, Seiso, Seiketsu, Shitsuke)
5S - House keeping (Seiri, Seiton, Seiso, Seiketsu, Shitsuke)Mazie Garcia
 
69 Girls ✠ 9599264170 ✠ Call Girls In East Of Kailash (VIP)
69 Girls ✠ 9599264170 ✠ Call Girls In East Of Kailash (VIP)69 Girls ✠ 9599264170 ✠ Call Girls In East Of Kailash (VIP)
69 Girls ✠ 9599264170 ✠ Call Girls In East Of Kailash (VIP)Escort Service
 
Exploring Sicily Your Comprehensive Ebook Travel Guide
Exploring Sicily Your Comprehensive Ebook Travel GuideExploring Sicily Your Comprehensive Ebook Travel Guide
Exploring Sicily Your Comprehensive Ebook Travel GuideTime for Sicily
 
Hoi An Ancient Town, Vietnam (越南 會安古鎮).ppsx
Hoi An Ancient Town, Vietnam (越南 會安古鎮).ppsxHoi An Ancient Town, Vietnam (越南 會安古鎮).ppsx
Hoi An Ancient Town, Vietnam (越南 會安古鎮).ppsxChung Yen Chang
 
Haitian culture and stuff and places and food and travel.pptx
Haitian culture and stuff and places and food and travel.pptxHaitian culture and stuff and places and food and travel.pptx
Haitian culture and stuff and places and food and travel.pptxhxhlixia
 
Revolutionalizing Travel: A VacAI Update
Revolutionalizing Travel: A VacAI UpdateRevolutionalizing Travel: A VacAI Update
Revolutionalizing Travel: A VacAI Updatejoymorrison10
 
(8264348440) 🔝 Call Girls In Nand Nagri 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Nand Nagri 🔝 Delhi NCR(8264348440) 🔝 Call Girls In Nand Nagri 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Nand Nagri 🔝 Delhi NCRsoniya singh
 
Aeromexico Airlines Flight Name Change Policy
Aeromexico Airlines Flight Name Change PolicyAeromexico Airlines Flight Name Change Policy
Aeromexico Airlines Flight Name Change PolicyFlyFairTravels
 
8377087607 Full Enjoy @24/7 Call Girls in INA Market Dilli Hatt Delhi NCR
8377087607 Full Enjoy @24/7 Call Girls in INA Market Dilli Hatt Delhi NCR8377087607 Full Enjoy @24/7 Call Girls in INA Market Dilli Hatt Delhi NCR
8377087607 Full Enjoy @24/7 Call Girls in INA Market Dilli Hatt Delhi NCRdollysharma2066
 
How Safe Is It To Witness Whales In Maui’s Waters
How Safe Is It To Witness Whales In Maui’s WatersHow Safe Is It To Witness Whales In Maui’s Waters
How Safe Is It To Witness Whales In Maui’s WatersMakena Coast Charters
 

Recently uploaded (20)

question 2: airplane vocabulary presentation
question 2: airplane vocabulary presentationquestion 2: airplane vocabulary presentation
question 2: airplane vocabulary presentation
 
Where to Stay in Lagos, Portugal.pptxasd
Where to Stay in Lagos, Portugal.pptxasdWhere to Stay in Lagos, Portugal.pptxasd
Where to Stay in Lagos, Portugal.pptxasd
 
Authentic Travel Experience 2024 Greg DeShields.pptx
Authentic Travel Experience 2024 Greg DeShields.pptxAuthentic Travel Experience 2024 Greg DeShields.pptx
Authentic Travel Experience 2024 Greg DeShields.pptx
 
"Fly with Ease: Booking Your Flights with Air Europa"
"Fly with Ease: Booking Your Flights with Air Europa""Fly with Ease: Booking Your Flights with Air Europa"
"Fly with Ease: Booking Your Flights with Air Europa"
 
Apply Indian E-Visa Process Online (Evisa)
Apply Indian E-Visa Process Online (Evisa)Apply Indian E-Visa Process Online (Evisa)
Apply Indian E-Visa Process Online (Evisa)
 
Italia Lucca 1 Un tesoro nascosto tra le sue mura
Italia Lucca 1 Un tesoro nascosto tra le sue muraItalia Lucca 1 Un tesoro nascosto tra le sue mura
Italia Lucca 1 Un tesoro nascosto tra le sue mura
 
Dubai Call Girls O528786472 Call Girls Dubai Big Juicy
Dubai Call Girls O528786472 Call Girls Dubai Big JuicyDubai Call Girls O528786472 Call Girls Dubai Big Juicy
Dubai Call Girls O528786472 Call Girls Dubai Big Juicy
 
Inspirational Quotes About Italy and Food
Inspirational Quotes About Italy and FoodInspirational Quotes About Italy and Food
Inspirational Quotes About Italy and Food
 
5S - House keeping (Seiri, Seiton, Seiso, Seiketsu, Shitsuke)
5S - House keeping (Seiri, Seiton, Seiso, Seiketsu, Shitsuke)5S - House keeping (Seiri, Seiton, Seiso, Seiketsu, Shitsuke)
5S - House keeping (Seiri, Seiton, Seiso, Seiketsu, Shitsuke)
 
69 Girls ✠ 9599264170 ✠ Call Girls In East Of Kailash (VIP)
69 Girls ✠ 9599264170 ✠ Call Girls In East Of Kailash (VIP)69 Girls ✠ 9599264170 ✠ Call Girls In East Of Kailash (VIP)
69 Girls ✠ 9599264170 ✠ Call Girls In East Of Kailash (VIP)
 
Exploring Sicily Your Comprehensive Ebook Travel Guide
Exploring Sicily Your Comprehensive Ebook Travel GuideExploring Sicily Your Comprehensive Ebook Travel Guide
Exploring Sicily Your Comprehensive Ebook Travel Guide
 
Hoi An Ancient Town, Vietnam (越南 會安古鎮).ppsx
Hoi An Ancient Town, Vietnam (越南 會安古鎮).ppsxHoi An Ancient Town, Vietnam (越南 會安古鎮).ppsx
Hoi An Ancient Town, Vietnam (越南 會安古鎮).ppsx
 
Enjoy ➥8448380779▻ Call Girls In Sector 74 Noida Escorts Delhi NCR
Enjoy ➥8448380779▻ Call Girls In Sector 74 Noida Escorts Delhi NCREnjoy ➥8448380779▻ Call Girls In Sector 74 Noida Escorts Delhi NCR
Enjoy ➥8448380779▻ Call Girls In Sector 74 Noida Escorts Delhi NCR
 
Haitian culture and stuff and places and food and travel.pptx
Haitian culture and stuff and places and food and travel.pptxHaitian culture and stuff and places and food and travel.pptx
Haitian culture and stuff and places and food and travel.pptx
 
Revolutionalizing Travel: A VacAI Update
Revolutionalizing Travel: A VacAI UpdateRevolutionalizing Travel: A VacAI Update
Revolutionalizing Travel: A VacAI Update
 
(8264348440) 🔝 Call Girls In Nand Nagri 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Nand Nagri 🔝 Delhi NCR(8264348440) 🔝 Call Girls In Nand Nagri 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Nand Nagri 🔝 Delhi NCR
 
Aeromexico Airlines Flight Name Change Policy
Aeromexico Airlines Flight Name Change PolicyAeromexico Airlines Flight Name Change Policy
Aeromexico Airlines Flight Name Change Policy
 
Enjoy ➥8448380779▻ Call Girls In Sector 62 Noida Escorts Delhi NCR
Enjoy ➥8448380779▻ Call Girls In Sector 62 Noida Escorts Delhi NCREnjoy ➥8448380779▻ Call Girls In Sector 62 Noida Escorts Delhi NCR
Enjoy ➥8448380779▻ Call Girls In Sector 62 Noida Escorts Delhi NCR
 
8377087607 Full Enjoy @24/7 Call Girls in INA Market Dilli Hatt Delhi NCR
8377087607 Full Enjoy @24/7 Call Girls in INA Market Dilli Hatt Delhi NCR8377087607 Full Enjoy @24/7 Call Girls in INA Market Dilli Hatt Delhi NCR
8377087607 Full Enjoy @24/7 Call Girls in INA Market Dilli Hatt Delhi NCR
 
How Safe Is It To Witness Whales In Maui’s Waters
How Safe Is It To Witness Whales In Maui’s WatersHow Safe Is It To Witness Whales In Maui’s Waters
How Safe Is It To Witness Whales In Maui’s Waters
 

Strategy In Action - Expedia

  • 1. By Andrii Protsiuk | Chemsi Boulajouahel | Oyihoma Saleh | Sabrina Gheissari 1
  • 2. Agenda 1.Industry Analysis • Supply Chain • PESTEL Analysis • Porter’s 5 Forces • Industry News & Events 2.Expedia Analysis • Company Overview • CompeCCve Strategy & Landscape • Financial Performance 3.RecommendaEons • Choice Hotel & Synergy • Sabre + Synergy • CompeCCve PosiConing 2
  • 3. Industry Supply Chain Hotels Airlines Car Rentals Cruise Lines Travel Agencies Leisure Travelers Business Travelers GDS GDS GDS GDS *Global DistribuCon System (GDS) 3
  • 4. • MonopolisEc market structure • Decline in brick and mortar travel agencies and an increase in online travel agents (OTAs) due to internet penetraCon • ShiQ in business model of travel agents from vendor commissions to service fees • 60% of industry revenue is derived from sales of internaConal travel packages to US residents $35.3bn Industry Revenue 2.3% Annual Growth 17.4% ConcentraEon RaEo (4) Industry Overview 4
  • 5. PESTEL Analysis PoliEcal & Legal Factors • Travel PromoCon Act of 2009 (TPA): promotes leisure, business, and scholarly travel to and within the United States • Airline industry is widely regulated in relaCon to passenger safety, internaConal trade, tax policies and compeCCon • Issues like war, terrorism and diseases also impact the industry Economic Factors • US consumer spending throughout past 5 years experiencing growth • Significant decline in oil prices reflect on airline industry • Increasing GDP creaCng more disposable income Sociocultural Factors • Increasing preference of consumers and businesses to make their travel purchases online • Online reviews play a stronger role in influencing consumer-purchasing decisions • Growing embracement of the sharing economy (Airbnb, Uber, etc.) 5
  • 6. PESTEL Analysis Technological Factors • Internet has revoluConized the industry • Decline in number of brick and mortar travel agencies • Mobile devices are driving online booking Environmental Factors • Pressure for airlines to improve fuel efficiency and reduce noise polluCon of their aircraQs • Water and Sewage regulaCons on Hotels (West coast) 6
  • 7. Porter’s Five Forces Rivalry Among CompeEtors - HIGH • Low degree of seller concentraCon (CR4 = 17.4%) • Low industry growth (CAGR=2.3%) • Low switching cost and product differenCaCon • Low capital requirement • Intense price war Porter’s Five Forces Threat of Entry - HIGH • Low brand loyalty • Easy access to distribuCon channel, favorable locaCons and raw materials (Website and Internet) • Minimal experience needed to enter industry • Low capital requirement 7
  • 8. Threat of SubsEtute - HIGH • Hotels, airlines etc. are driving consumers to make bookings directly on their website • IntroducCon of home-rental market (Airbnb) • AlternaCves are offering compeCCve or lower prices in a market with high price elasCcity Bargaining Power of Supplier - HIGH • Higher concentrated industries (excluding hotels) • Few subsCtutes for supplier inputs • Forward integraCon already taking place • Some price discriminaCon is possible Porter’s Five Forces 8
  • 9. Bargaining Power of Buyers - LOW • Less concentrated industry • Low volume and relaCvely low frequency of purchases • Lack of financial capacity to backward integrate • They can easily find subsCtutes (e.g direct booking, Airbnb) • Usually price sensiCve consumers Porter’s Five Forces 9
  • 10. Recent News & Events Marrioe InternaConal reached agreement to acquire Starwood Hotels & Resorts. Airbnb raised $1.5 billion in latest funding round bringing its valuaCon to $25 billion. Suppliers SubsEtutes 10
  • 11. Hotels Airlines Car Rentals Cruise Lines AdverEsing Travel & Hospitality Services #1 Travel Agency in USA 9.5% Market Share $6.6bn Global Earnings 2015 14K Employees $16bn Market Cap 53% Revenue from US market 11
  • 12. Revenue Distribution 70% 13% 9% 8% Revenue Mix Hotel Car Rental & Cruise Adver3sing Airlines 70% 13% 9% 8% Revenue Mix Hotel Car Rental & Cruise Adver3sing Airlines 12
  • 13. Mission & Growth Strategy 13 “RevoluEonize Travel Through the Power of Technology.” New Channel PenetraEonGlobal ExpansionProduct InnovaEon Growth Strategy Passionate InnovaEve Enterprising Core Values
  • 14. Analysis of Competitive Strategy Generic Business Strategy - DifferenCaCon Strategy Product Bundling DealsExpedia + CiE Rewards Card Expedia Mobile Apps Bases of DifferenEaEon: • Complements (Rewards card & Mobile app) • Product Features (Bundling deals) 14
  • 15. Analysis of Competitive Strategy Corporate Strategy • Horizontal IntegraEon (AcquisiEons) + Product-Market DiversificaEon • Reduce excess capacity • Reduce compeCCve intensity and increased profitability • Increased differenCaCon strategy by widening product offering • Operates in 60+ countries offering mulCple travel and hospitality services 15
  • 16. Analysis of Competitive Strategy Cost Leadership DifferenEaEon 2016 2016 ProducCvity FronCer ProducCvity FronCer 16
  • 17. Analysis of Competitive Strategy COGS/ Sales SGA/ Sales Net Profit Margin Market Share ROA ROE ROIC 19.63% 57.70% 11.46 9.50% 6.23 23.00% 14.66% 6.85% 52.53% 27.66 5.40% 15.77% 29.39% 19.24% private private private 1.60% private private private Industry Avg. - - 15 - 6.84% 12.88% 8.43% CompeEEve Profile Expedia vs. Priceline • Priceline COGS benefited from reversal of Hawaii travel transacCon taxes worth $16.4 million • Decrease in Priceline’s Name Your Own Price® reservaCon services. 17
  • 18. Analysis of Competitive Strategy V R I O Brand ✓ ✓ ✓ ✓ Sustainable IT System ✓ ✘ ✘ ✓ Supplier RelaEonships ✓ ✘ ✘ ✓ Ecosystem of websites ✓ ✓ ✓ ✓ Sustainable Economies of scope ✓ ✘ ✘ ✓ HomeAway ✓ ✓ ✓ ✓ Sustainable Expedia VRIO Analysis 18
  • 19. SWOT Analysis Strengths • Brand Awareness/ReputaCon • AcquisiCons - strong brand porpolio • offers a broad range of travel and hospitality services Weaknesses • Dependence on search engines • Dependence on suppliers • Pressure to grow shareholder value OpportuniEes • Growing internet penetraCon • Demand from emerging markets • Mobile technology • Increasing availability of complements Threats • Sharing economy (Airbnb) • Hotels and airlines increasing efforts of direct booking 19
  • 20. Financial Performance 2013 2014 2015 2016 2017 2018 2019 2020 Sales $4,771,259 $5,763,485 $6,672,317 $7,869,998 $9,282,663 $10,948,900 $12,914,228 $15,232,332 COGS $1,038,034 $1,179,081 $1,309,559 $1,470,897 $1,652,111 $1,855,651 $2,084,267 $2,341,049 SGA $3,151,043 $3,919,856 $4,785,243 $5,897,230 $7,267,620 $8,956,458 $11,037,746 $13,602,681 DepreciaCon + Other OperaCng Expenses $216,122 $146,784 $163,949 $147,235 $132,226 $118,746 $106,641 $95,769 OperaCng Income $366,060 $517,764 $413,566 $457,648 $506,428 $560,407 $620,140 $686,240 Taxes + Interest and Other Income $133,210 $119,667 ($350,899) $356,858 ($362,917) $369,080 ($375,347) $381,721 OperaEng Income amer taxes $232,850 $398,097 $764,465 $100,790 $869,345 $191,327 $995,488 $304,519 Expedia 5-Year Financial ProjecEon (‘000s) $102.92 Stock Price (Apr. 8) 137,780,456 Shares Outstanding $6bn AcquisiEons 11.48% WACC 20
  • 22. Future of Expedia Threat of SubsEtute (HIGH) Own SubsEtutes 22
  • 23. Future of Expedia Bargaining Power of Supplier (HIGH) ACQUIRE 23
  • 24. 12 Hotel & Motel Brands 6,300+ LocaEons 35+ Countries $860M Global Earnings 2015 500K+ Rooms $3bn Market Cap Brand Porrolio 24
  • 25. Porter’s Five Forces Porter’s 3 Tests 1. AsracEveness - LOW • Despite low switching costs, industry is saturated and some firms are consolidaCng to increase profitability and reduce compeCCon 2. Cost of Entry - HIGH • Capital intensive industry with a high proporCon of fixed costs to total cost and Incumbents with experCse are at advantage as well as access to favorable locaCons low 3. Beser-Off Test - HIGH • Industry players hold strong bargaining power and have forward integrated in an effort to increase direct booking and eliminate need for OTA. Expedia must react to threats 1 2 3 25
  • 26. Financial Performance 2013 2014 2015 2016 2017 2018   Sales $724,650,000 $757,970,000 $859,878,000 $980,260,920 $1,117,497,449 $1,273,947,092 COGS $407,646,000 $412,637,000 $488,717,000 $557,137,380 $635,136,613 $724,055,739 SGA $111,700,000 $121,400,000 $134,300,000 $153,102,000 $174,536,280 $198,971,359 DepreciaCon + Other OperaCng Expenses $9,056,000 $9,365,000 $11,542,000 $13,080,447 $14,823,954 $16,799,856 OperaCng Income $196,248,000 $214,568,000 $225,319,000 $256,941,093 $293,000,601 $334,120,137 Taxes + Interest and Other Income $83,532,000 $92,437,000 $96,389,000 $103,587,297 $111,323,159 $119,636,734 OperaEng Income amer taxes $112,716,000 $122,131,000 $128,930,000 $153,353,797 $181,677,442 $214,483,403 Choice Hotels Financial Strength Stock Price (Apr. 8) $52.24 CAGR 14% Industry CAGR -1.06% WACC 9.96% COGS/Sales 56.83% SGA/Sales 15.61% ROA 18.64% 26
  • 27. Porter’s Five Forces Expedia + Choice Hotels Synergies Sales Growth Synergies that increase sales growth: • MonopolisCc compeCCon over Choice Hotels (and HomeAway) • Control to differenCate product • Lower prices and travel packages • Cross-industry adverCsement Cost of Goods Sold Synergies that decrease COGS: • Economies of Scale + Economies of Scope • Decrease in licensing fees and booking fees Synergies that increase COGS: • CoordinaCon costs - Operate solo 27
  • 28. NPV Analysis 2013 2014 2015 2016 2017 2018   Sales $5,495,909,000 $6,521,455,000 $7,532,195,000 $9,292,771,763 $10,920,167,972 $12,833,989,917 COGS $1,445,680,000 $1,591,718,000 $1,798,276,000 $2,080,744,598 $2,432,451,396 $2,844,239,405 SGA $3,262,743,000 $4,041,256,000 $4,919,543,000 $5,797,296,119 $6,831,863,243 $8,051,288,512 DepreciaCon + Other OperaCng Expenses $225,178,000 $156,149,000 $175,491,000 $160,315,870 $147,049,645 $135,545,964 OperaCng Income $562,308,000 $732,332,000 $638,885,000 $1,254,415,176 $1,508,803,688 $1,802,916,036 Taxes + Interest and Other Income $216,742,000 $212,104,000 ($254,510,000) $460,444,912 ($251,594,254) $488,716,846 OperaEng Income amer taxes $345,566,000 $520,228,000 $893,395,000 $793,970,265 $1,760,397,942 $1,314,199,190 IniEal Investment $1,953,044,145 Net Cash Flow $29,228,092,594 Discount Rate 12.68% Present Value $11,518,275,180 Stock Price (Apr. 8) $52.24 Shares Outstanding 56,389,126 Premium 30% Equity Purchase 51% Expedia + Choice Hotels 28
  • 29. • Sabre CorporaCon is a travel technology company based in South-lake, Texas • Founded by American Airlines in 1960 (Spun Off) • Largest Global DistribuCon Systems provider for air bookings in North America. Hotels 100K Airlines 70 Data TransacEons 85K/s OperaEons About 29
  • 30. Porter’s Five Forces Expedia + Sabre Synergies Sales Growth Synergies that increase sales growth: • Complete backwards integraCon • Strong bargaining power • Complete control over supplier network • Stronger control to create monopolisCc compeCCon • Only OTA to completely verCcally integrate Cost of Goods Sold Synergies that decrease COGS: • Greater decrease in licensing fees and booking fees Synergies that increase COGS: • CoordinaCon costs • CoordinaCon costs - Cannot operate solo, will have to integrate plaporm 30
  • 31. 2021 2022 2023 2024 2025   Sales $21,442,259,829 $25,210,628,614 $29,644,147,237 $34,860,631,963 $40,998,826,138 COGS $20,846,641,500 $24,510,333,375 $28,820,698,702 $33,892,281,075 $39,859,969,857 SGA $4,552,977,852 $5,328,288,644 $6,236,894,900 $7,301,900,962 $8,550,443,291 DepreciaCon + Other OperaCng Expenses $13,179,999,778 $15,534,165,738 $18,309,274,327 $21,580,656,525 $25,437,133,273 OperaCng Income $110,459,129 $104,950,683 $100,770,501 $97,885,373 $96,279,094 Taxes + Interest and Other Income $3,003,204,741 $25,210,628,614 $29,644,147,237 $34,860,631,963 $40,998,826,138 OperaEng Income amer taxes $3,242,916,475 $2,988,552,188 $4,403,760,074 $4,319,215,347 $5,993,295,480 Sales post Choice AcquisiEon 0.05 Sales post Sabre AcquisiEon 0.08 COGS -0.01 Synergies Expedia + Choice Hotels + Sabre NPV Analysis Expedia + Choice Synergies $11,518,275,180 NPV Without Synergies $6,510,890,597 Total Synergies $13,105,589,748 31
  • 32. Analysis of Competitive Strategy V R I O Brand ✓ ✓ ✓ ✓ Sustainable IT System ✓ ✓ ✓ ✓ Sustainable Supplier RelaEonships ✓ ✓ ✓ ✓ Sustainable Ecosystem of websites ✓ ✓ ✓ ✓ Sustainable Economies of scope ✓ ✓ ✓ ✓ Sustainable HomeAway ✓ ✓ ✓ ✓ Sustainable Expedia VRIO Analysis 32
  • 33. New Expedia Supply Chain Leisure Travelers Business Travelers Full Backward Vertical IntegrationHorizontal Integration 33