Valuation Expedia Group, Inc.

Stocks

Real-time Estimate Cboe BZX Other stock markets 10:27:32 2026-07-10 am EDT			5-day change	1st Jan Change
271.44 ^USD	+1.37%		+1.75%	-4.20%

Jul. 07	Argus Research Raises Expedia Group Price Target to $315 From $270	MT
Jun. 30	Wells Fargo Adjusts Price Target on Expedia to $303 From $307, Maintains Equalweight Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	27,384	13,674	21,076	23,915	34,715	32,140	-	-
Change	-	-50.07%	54.14%	13.47%	45.16%	-7.42%	-	-
Enterprise Value (EV) ¹	31,523	14,015	21,668	25,698	35,143	30,568	29,505	27,409
Change	-	-55.54%	54.61%	18.6%	36.75%	-13.02%	-3.48%	-7.11%
P/E	-100x	40.4x	28.6x	20.8x	28.9x	16.9x	13.5x	11.9x
PBR	13.7x	5.88x	14.9x	15.4x	27x	24.1x	13.6x	6.1x
PEG	-	-0x	0x	0.3x	3.01x	0.3x	0.5x	0.8x
Capitalization / Revenue	3.18x	1.17x	1.64x	1.75x	2.36x	2.01x	1.87x	1.73x
EV / Revenue	3.67x	1.2x	1.69x	1.88x	2.39x	1.91x	1.72x	1.48x
EV / EBITDA	21.3x	5.97x	8.08x	8.76x	10x	7.64x	6.66x	5.56x
EV / EBIT	169x	12.9x	21x	19.5x	18.8x	11.4x	9.7x	8.16x
EV / FCF	10.3x	5.04x	11.8x	11x	11.3x	8.61x	8.07x	7.63x
FCF Yield	9.75%	19.8%	8.51%	9.06%	8.85%	11.6%	12.4%	13.1%
Dividend per Share ²	-	-	-	-	1.6	1.841	2.001	2.169
Rate of return	-	-	-	-	0.56%	0.69%	0.75%	0.81%
EPS ²	-1.8	2.17	5.31	8.95	9.81	15.84	19.78	22.59
Distribution rate	-	-	-	-	16.3%	11.6%	10.1%	9.6%
Net sales ¹	8,598	11,667	12,839	13,691	14,733	15,998	17,150	18,525
EBITDA ¹	1,477	2,349	2,680	2,934	3,501	4,002	4,430	4,925
EBIT ¹	186	1,085	1,033	1,319	1,871	2,677	3,042	3,359
Net income ¹	-269	352	797	1,234	1,294	1,904	2,322	2,734
Net Debt ¹	4,139	341	592	1,783	428	-1,571	-2,634	-4,731
Reference price ²	180.72	87.60	151.79	186.33	283.31	267.78	267.78	267.78
Nbr of stocks (in thousands)	151,528	156,091	138,848	128,346	122,533	120,022	-	-
Announcement Date	2/10/22	2/9/23	2/8/24	2/6/25	2/12/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EXPEDIA GROUP, INC.	16.91x	1.91x	7.64x	0.69%	32.14B
BOOKING HOLDINGS INC.	16.82x	4.6x	12.36x	0.96%	136B
TRIP.COM GROUP LIMITED	13.72x	1.6x	5.83x	0.89%	26.09B
MAKEMYTRIP LIMITED	155.93x	5.43x	32.19x	-.--%	5.5B
TONGCHENG TRAVEL HOLDINGS LIMITED	7.77x	0.75x	2.9x	2.71%	3.69B
FLIGHT CENTRE TRAVEL GROUP LIMITED	15.19x	0.73x	4.46x	3.37%	1.73B
TBO TEK LIMITED	64.78x	5.75x	39.6x	-.--%	1.67B
CORPORATE TRAVEL MANAGEMENT LIMITED	35.62x	3.18x	14.09x	1.18%	1.55B
TRIPADVISOR, INC.	23.44x	0.89x	5.34x	-.--%	1.55B
SEERA HOLDING GROUP	39.38x	1.42x	7.14x	1.57%	1.51B
Average	38.95x	2.63x	13.16x	1.14%	21.14B
Weighted average by Cap.	20.63x	3.69x	11.26x	0.93%