Expedia Group Inc
NASDAQ:EXPE

Watchlist Manager
Expedia Group Inc Logo
Expedia Group Inc
NASDAQ:EXPE
Watchlist
Price: 185.43 USD 1.05% Market Closed
Market Cap: 23.9B USD
Have any thoughts about
Expedia Group Inc?
Write Note

Intrinsic Value

The intrinsic value of one EXPE stock under the Base Case scenario is 213.08 USD. Compared to the current market price of 185.43 USD, Expedia Group Inc is Undervalued by 13%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

EXPE Intrinsic Value
213.08 USD
Undervaluation 13%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Expedia Group Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for EXPE cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about EXPE?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Expedia Group Inc

Provide an overview of the primary business activities
of Expedia Group Inc.

What unique competitive advantages
does Expedia Group Inc hold over its rivals?

What risks and challenges
does Expedia Group Inc face in the near future?

Has there been any significant insider trading activity
in Expedia Group Inc recently?

Summarize the latest earnings call
of Expedia Group Inc.

What significant events have occurred
in Expedia Group Inc over the past months?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Expedia Group Inc.

Provide P/S
for Expedia Group Inc.

Provide P/E
for Expedia Group Inc.

Provide P/OCF
for Expedia Group Inc.

Provide P/FCFE
for Expedia Group Inc.

Provide P/B
for Expedia Group Inc.

Provide EV/S
for Expedia Group Inc.

Provide EV/GP
for Expedia Group Inc.

Provide EV/EBITDA
for Expedia Group Inc.

Provide EV/EBIT
for Expedia Group Inc.

Provide EV/OCF
for Expedia Group Inc.

Provide EV/FCFF
for Expedia Group Inc.

Provide EV/IC
for Expedia Group Inc.

Show me price targets
for Expedia Group Inc made by professional analysts.

What are the Revenue projections
for Expedia Group Inc?

How accurate were the past Revenue estimates
for Expedia Group Inc?

What are the Net Income projections
for Expedia Group Inc?

How accurate were the past Net Income estimates
for Expedia Group Inc?

What are the EPS projections
for Expedia Group Inc?

How accurate were the past EPS estimates
for Expedia Group Inc?

What are the EBIT projections
for Expedia Group Inc?

How accurate were the past EBIT estimates
for Expedia Group Inc?

Compare the revenue forecasts
for Expedia Group Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Expedia Group Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Expedia Group Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Expedia Group Inc compared to its peers.

Compare the P/E ratios
of Expedia Group Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Expedia Group Inc with its peers.

Analyze the financial leverage
of Expedia Group Inc compared to its main competitors.

Show all profitability ratios
for Expedia Group Inc.

Provide ROE
for Expedia Group Inc.

Provide ROA
for Expedia Group Inc.

Provide ROIC
for Expedia Group Inc.

Provide ROCE
for Expedia Group Inc.

Provide Gross Margin
for Expedia Group Inc.

Provide Operating Margin
for Expedia Group Inc.

Provide Net Margin
for Expedia Group Inc.

Provide FCF Margin
for Expedia Group Inc.

Show all solvency ratios
for Expedia Group Inc.

Provide D/E Ratio
for Expedia Group Inc.

Provide D/A Ratio
for Expedia Group Inc.

Provide Interest Coverage Ratio
for Expedia Group Inc.

Provide Altman Z-Score Ratio
for Expedia Group Inc.

Provide Quick Ratio
for Expedia Group Inc.

Provide Current Ratio
for Expedia Group Inc.

Provide Cash Ratio
for Expedia Group Inc.

What is the historical Revenue growth
over the last 5 years for Expedia Group Inc?

What is the historical Net Income growth
over the last 5 years for Expedia Group Inc?

What is the current Free Cash Flow
of Expedia Group Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Expedia Group Inc.

Business Breakdown

Expedia Group Inc. stands as a prominent player in the global travel industry, operating a suite of leading online travel brands including Expedia, Hotels.com, and Vrbo. Founded in 1996, the company has evolved from a mere travel booking site into a comprehensive platform where millions of travelers can plan, book, and experience their journeys seamlessly. With a robust technological backbone and a user-friendly interface, Expedia leverages data analytics to deliver personalized experiences, making travel accessible and efficient for individuals and families alike. As global travel demand continues to recover post-pandemic, the company is well-positioned to capture a significant share of the...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Expedia Group Inc

Current Assets 10.8B
Cash & Short-Term Investments 4.9B
Receivables 3.8B
Other Current Assets 2.1B
Non-Current Assets 12.6B
Long-Term Investments 1.5B
PP&E 2.7B
Intangibles 7.8B
Other Non-Current Assets 514m
Current Liabilities 14.8B
Accounts Payable 3.2B
Accrued Liabilities 887m
Other Current Liabilities 10.7B
Non-Current Liabilities 7.3B
Long-Term Debt 5.2B
Other Non-Current Liabilities 2.1B
Efficiency

Earnings Waterfall
Expedia Group Inc

Revenue
13.4B USD
Cost of Revenue
-1.5B USD
Gross Profit
11.9B USD
Operating Expenses
-10.4B USD
Operating Income
1.5B USD
Other Expenses
-467m USD
Net Income
1.1B USD

Free Cash Flow Analysis
Expedia Group Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

Expedia Group reported a strong Q3, with gross bookings rising 7% to $27.5 billion and revenue increasing 3% to $4.1 billion. The company's consumer business accelerated, led by Brand Expedia and a recovery in Vrbo. Despite facing weather and currency challenges, room night growth reached 9%. Notably, the advertising segment grew 32%. For Q4, Expedia raised its guidance, now projecting gross bookings growth of 6%-8% and revenue growth around 6%. Additionally, EBITDA and EBIT margins are expected to slightly improve compared to last year, showcasing a commitment to cost discipline and efficient operations moving forward.

What is Earnings Call?
Fundamental Scores

EXPE Profitability Score
Profitability Due Diligence

Expedia Group Inc's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Exceptional ROE
Exceptional 3-Year Average ROE
66/100
Profitability
Score

Expedia Group Inc's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

EXPE Solvency Score
Solvency Due Diligence

Expedia Group Inc's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Positive Net Debt
Long-Term Solvency
Short-Term Solvency
Average Interest Coverage
31/100
Solvency
Score

Expedia Group Inc's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

EXPE Price Targets Summary
Expedia Group Inc

Wall Street analysts forecast EXPE stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for EXPE is 185.91 USD with a low forecast of 146.45 USD and a high forecast of 231 USD.

Lowest
Price Target
146.45 USD
21% Downside
Average
Price Target
185.91 USD
0% Upside
Highest
Price Target
231 USD
25% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for EXPE?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for EXPE is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

EXPE Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

EXPE News

Other Videos

Profile

Expedia Group Inc Logo
Expedia Group Inc

Country

United States of America

Industry

Hotels, Restaurants & Leisure

Market Cap

23.9B USD

Dividend Yield

0%

Description

Expedia Group, Inc. is an online travel company, which engages in the provision of travel products and services to leisure and corporate travelers. The company is headquartered in Seattle, Washington and currently employs 14,800 full-time employees. The company went IPO on 2005-07-20. The Company’s segments include Brand Expedia, Hotels.com., Vrbo, Orbitz, CheapTickets, and Travelocity. Retail segment provides a range of travel and advertising services to worldwide. Hotels.com focused on marketing lodging accommodations through its platform. Vrbo, which owns and operates an online marketplace for the alternative accommodations industry. The firm makes travel products and services primarily through its business model, including merchant model, the agency model and the advertising model. The firm offers a range of travel and non-travel verticals including corporate travel management, airlines, travel agents, online retailers and financial institutions. Its brands, including Brand Expedia, Hotels.com, Vrbo, Expedia Partner Solutions, and Egencia.

Contact

WASHINGTON
Seattle
1111 Expedia Group Way W
+12064817200.0
www.expediagroup.com

IPO

2005-07-20

Employees

14 800

Officers

Executive Chairman of the Board & Senior Executive
Mr. Barry Diller
Executive VP, CFO & Director
Ms. Julie P. Whalen
Senior VP & Chief Accounting Officer
Mr. Lance A. Soliday
Chief Legal Officer & Secretary
Mr. Robert John Dzielak Esq., J.D.
CEO & Director
Ms. Ariane Gorin
Chief Operations Officer
Mr. Brad Bentley
Show More
SVP of Corporate Development, Strategy & Investor Relations
Harshit Vaish
Chief Marketing Officer
Mr. Jochen Koedijk
Head Of Brand Marketing EMEA
Ms. Susanne Svensson
Chief People, Inclusion & Diversity Officer
Mr. Michael Davis Velasco
Show Less

See Also

Discover More
What is the Intrinsic Value of one EXPE stock?

The intrinsic value of one EXPE stock under the Base Case scenario is 213.08 USD.

Is EXPE stock undervalued or overvalued?

Compared to the current market price of 185.43 USD, Expedia Group Inc is Undervalued by 13%.

Back to Top