Expedia Group Inc
NASDAQ:EXPE

Watchlist Manager
Expedia Group Inc Logo
Expedia Group Inc
NASDAQ:EXPE
Watchlist
Price: 184.92 USD 0.77% Market Closed
Market Cap: 23.8B USD
Have any thoughts about
Expedia Group Inc?
Write Note

Relative Value

The Relative Value of one EXPE stock under the Base Case scenario is 219.26 USD. Compared to the current market price of 184.92 USD, Expedia Group Inc is Undervalued by 16%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

EXPE Relative Value
Base Case
219.26 USD
Undervaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
33
vs Industry
46
Median 3Y
1.4
Median 5Y
1.5
Industry
1.4
Forward
1.7
vs History
41
vs Industry
28
Median 3Y
22.5
Median 5Y
19.4
Industry
20.7
Forward
15.4
vs History
0
vs Industry
45
Median 3Y
5.7
Median 5Y
5.3
Industry
9.5
vs History
22
vs Industry
34
Median 3Y
11.1
Median 5Y
10.4
Industry
19.6
vs History
6
vs Industry
3
Median 3Y
11.6
Median 5Y
8.6
Industry
2.2
vs History
38
vs Industry
52
Median 3Y
1.6
Median 5Y
1.6
Industry
1.9
Forward
1.7
vs History
44
vs Industry
70
Median 3Y
1.8
Median 5Y
1.9
Industry
3.9
vs History
26
vs Industry
50
Median 3Y
8.9
Median 5Y
8.4
Industry
10.7
Forward
8.3
vs History
25
vs Industry
46
Median 3Y
13.3
Median 5Y
12.7
Industry
16.2
Forward
16
vs History
3
vs Industry
52
Median 3Y
5.7
Median 5Y
5.4
Industry
11.5
vs History
3
vs Industry
42
Median 3Y
7.5
Median 5Y
7.4
Industry
17.2
vs History
30
vs Industry
49
Median 3Y
1.2
Median 5Y
1.2
Industry
1.3

Multiples Across Competitors

EXPE Competitors Multiples
Expedia Group Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Expedia Group Inc
NASDAQ:EXPE
23.8B USD 1.8 22.5 10.2 15.8
US
Booking Holdings Inc
NASDAQ:BKNG
171.8B USD 7.5 34.1 24.2 26.4
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 41.6 254.7 146.9 184.8
US
Airbnb Inc
NASDAQ:ABNB
87.3B USD 8.1 47.5 46.3 48
US
Marriott International Inc
NASDAQ:MAR
79.2B USD 3.2 28.6 22.6 24.3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
64.9B USD 4 25 14.8 20.4
US
Hilton Worldwide Holdings Inc
NYSE:HLT
61.9B USD 5.6 52.6 28.9 30.7
CN
Trip.com Group Ltd
HKEX:9961
325.6B HKD 6.2 21.6 16.9 18
US
Carnival Corp
NYSE:CCL
31.5B USD 1.3 20.2 9.6 16.7
UK
Carnival PLC
LSE:CCL
22.7B GBP 1.2 31.4 488.3 906.9
UK
InterContinental Hotels Group PLC
LSE:IHG
15.6B GBP 4.2 30.7 201.5 230.9

See Also

Discover More
Back to Top