Expedia Group
About the company
Expedia Group, Inc. operates as an online travel company in the United States and internationally. The company operates through B2C, B2B, and trivago segments. The B2C segment includes Brand Expedia, a full-service online travel brand offers various travel products and services; Hotels.com for lodging accommodations; Vrbo, an online marketplace for the alternative accommodations; and Orbitz, Travelocity, ebookers, and Wotif Group. The B2B segment provides various travel and non-travel companies including airlines, offline travel agents, online retailers, corporate travel management, and financial institutions who leverage its travel technology and tap into its diverse supply to augment their offerings and market Expedia Group rates and availabilities to its travelers. The trivago segment sends referrals to online travel companies and travel service providers from hotel metasearch websites. In addition, it provides brand advertising through online and offline channels, loyalty programs, mobile apps, and search engine marketing, as well as metasearch, social media, direct and personalized traveler communications on its websites, and through direct e-mail communication with its travelers. The company was formerly known as Expedia, Inc. and changed its name to Expedia Group, Inc. in March 2018. Expedia Group, Inc. was founded in 1996 and is headquartered in Seattle, Washington.
Price below modeled range
5-year outlook: Not shown because confidence is low: Earnings-based DCF disagrees strongly.
Why: Free cash flow is positive and in line with earnings, and the dividend is small, so a cash-flow DCF fits best.
The range depends on model assumptions and data; it is not a prediction or investment advice.
After signing in, return here and select “Add to watchlist”. Saving companies requires a verified email address.
Market price below modeled range
Showing the EV/EBITDA (12x) you selected on the company card, using 8.92% growth, 3.1% terminal growth and 10.8% discount. The range varies these assumptions slightly; it is illustrative, not investment advice.
Assumptions: growth 8.92%, discount rate 10.80%, terminal growth 3.10% (sector defaults). See a worked example.
Blended growth assumption: 8.9% (sector default 7.2%, own revenue history 14.4%, analyst revenue consensus 7.0%).
Analyst consensus expects revenue growth of 7.0% a year; the growth assumption used is 8.9%.
Adjust assumptions
Show the recommended model instead
Why this model: Free cash flow is positive and in line with earnings, and the dividend is small, so a cash-flow DCF fits best.
Compare models- Recommended: Free-cash-flow DCF — USD 506.56 (+95.4%)
-
EPS-based Gordon proxy
— USD 230.72 (-11.0%)
Not used: Treats all earnings as if paid out and ignores the cash kept for reinvestment, so it overstates value for companies that retain most profit.
-
DCF (trailing free cash flow)
— USD 521.12 (+101.0%)
Not used: Not chosen: Free-cash-flow DCF ranks ahead of it for this company.
-
FCFF (steady state)
— USD 409.21 (+57.9%)
Not used: Assumes only the long-run terminal growth rate from today, so it ignores the near-term growth expected.
-
EV/EBITDA (12x)
— USD 400.99 (+54.7%)
Not used: Used only when free cash flow is far below earnings even after averaging three years; a fixed 12x multiple also ignores sector differences.
-
Fade DCF (10-year growth fade)
— USD 517.08 (+99.5%)
Not used: An alternative growth path (fading over 10 years) shown for comparison; the automatic choice does not use it.
-
EV/Sales (Rule of 40)
— USD 905.69 (+249.4%)
Not used: Used only for technology and communication companies whose cash-flow value is far below the price.
| Bear USD 334.00 | 22.4% |
| Base USD 400.99 | 35.3% |
| Bull USD 467.98 | 44.6% |
Margin = (value − price) / value, so it is measured against the value and reads lower than the upside to value, which is measured against the price. Positive means the price is below that case.
Track record: see the methodology page for how this model has performed historically, including its limits. Treat it as a screen, not a forecast.
Price history and fair value
1 month price change: +0.87% · USD 272.48 · Market data through 05 Nov 2026 ; dashed line is today’s model base value (USD 400.99). The fair value is today’s estimate, not what the model said in the past.
Saved price history is current through 05 Nov 2026; last refreshed 06 Nov 2026 18:14 (7 hours, 28 minutes ago).
08 Oct 2026Range USD 268.47 – 315.8805 Nov 2026
Latest news
Headlines provided by EODHD. Articles may mention multiple companies and are not investment recommendations.
More detail: quality, peers, price history, dividends and financials
Quality score: 100 / 100
Five equal checks on reported history: profitability, cash generation, revenue growth, balance sheet and margins. It describes business quality, not whether the price is attractive.
| Profitability | 5 of 5 years profitable | 20 / 20 |
| Cash generation | free cash flow positive in 5 of 5 years | 20 / 20 |
| Growth | revenue +8.6% a year | 20 / 20 |
| Balance sheet | net debt 0.0x EBITDA | 20 / 20 |
| Margins | EBITDA margin 25% | 20 / 20 |
Peers in Consumer Discretionary
Same-sector companies with a valuation, most undervalued first. Compare the margin of safety, yield and quality score side by side.
| Company | Price | Margin of safety | P/E | P/B | Yield | Quality |
|---|---|---|---|---|---|---|
| EXPE (this company) | USD 259.24 | 48.8% | 15.0 | 19.2 | 0.7% | 100 |
| KGF.L Kingfisher plc | GBP 3.75 | 44.8% | 27.2 | 1.1 | 3.3% | 74 |
| BWY.L Bellway p.l.c. | GBP 22.90 | 43.9% | 13.9 | 0.8 | 3.1% | 70 |
| INCH.L Inchcape plc | GBP 6.39 | 37.5% | 8.9 | 1.9 | 4.2% | 80 |
| ZAL.DE Zalando SE | EUR 27.72 | 36.1% | 109.4 | 2.6 | – | 80 |
| DECK Deckers Brands | USD 86.71 | 35.7% | 11.1 | 5.1 | – | 100 |
| CVNA Carvana | USD 73.57 | 33.1% | 9.7 | 3.8 | – | 87 |
| BKNG Booking Holdings | USD 160.66 | 32.3% | 16.9 | – | 1.1% | 100 |
| LVS Las Vegas Sands | USD 40.73 | 25.0% | 15.9 | – | 3.4% | 86 |
| Peer median | 14.9 | 2.3 | ||||
Dividends
Paid in the last 12 months: USD 1.84 per share · yield 0.71% at the current price.
| Year | Dividends per share |
|---|---|
| 2026 (so far) | 1.440 |
| 2025 | 1.600 |
| 2020 | 0.340 |
| 2019 | 0.340 |
Trailing 12-month financials
TTM through 30 Sep 2026 · quarterly EODHD data · data downloaded 07 Nov 2026 01:38
| Revenue | USD 16,226,000,000 |
|---|---|
| EBITDA | USD 4,096,000,000 |
| EBIT | USD 3,196,000,000 |
| Net income | USD 2,107,000,000 |
| Free cash flow | USD 3,746,000,000 |
| Capital expenditures | USD 810,000,000 |
| Debt | USD 5,686,000,000 |
| Cash | USD 5,567,000,000 |
| Working capital | USD -4,176,000,000 |
| Shares outstanding | 122,280,000 |
| Reported dividends per share | USD 1.8155 |