|
Real-time Estimate
Cboe BZX
21:49:43 29/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 280.82 USD | +1.92% |
|
-5.66% | -0.61% |
| 10-29 | Expedia Group Launches Ai-Powered Tools and Services Across Expedia, Hotels.Com, and Vrbo | CI |
| 10-27 | Baird Adjusts Price Target on Expedia Group to $342 From $335 | MT |
Company Valuation: Expedia Group, Inc.
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 | 33,069 | - | - |
| Change | - | -50.07% | 54.14% | 13.47% | 45.16% | -4.74% | - | - |
| Enterprise Value (EV) 1 | 31,523 | 14,015 | 21,668 | 25,698 | 35,143 | 31,262 | 29,845 | 28,006 |
| Change | - | -55.54% | 54.61% | 18.6% | 36.75% | -11.04% | -4.53% | -6.16% |
| P/E | -100x | 40.4x | 28.6x | 20.8x | 28.9x | 14.7x | 12.9x | 10.9x |
| PBR | 13.7x | 5.88x | 14.9x | 15.4x | 27x | 16.3x | 10.9x | 7.01x |
| PEG | - | -0x | 0x | 0.3x | 3.01x | 0.2x | 0.9x | 0.6x |
| Capitalization / Revenue | 3.18x | 1.17x | 1.64x | 1.75x | 2.36x | 2.04x | 1.91x | 1.78x |
| EV / Revenue | 3.67x | 1.2x | 1.69x | 1.88x | 2.39x | 1.93x | 1.72x | 1.51x |
| EV / EBITDA | 21.3x | 5.97x | 8.08x | 8.76x | 10x | 7.56x | 6.55x | 5.62x |
| EV / EBIT | 169x | 12.9x | 21x | 19.5x | 18.8x | 11x | 9.42x | 8.04x |
| EV / FCF | 10.3x | 5.04x | 11.8x | 11x | 11.3x | 8.41x | 7.82x | 7.12x |
| FCF Yield | 9.75% | 19.8% | 8.51% | 9.06% | 8.85% | 11.9% | 12.8% | 14% |
| Dividend per Share 2 | - | - | - | - | 1.6 | 1.91 | 2.161 | 2.349 |
| Rate of return | - | - | - | - | 0.56% | 0.69% | 0.78% | 0.85% |
| EPS 2 | -1.8 | 2.17 | 5.31 | 8.95 | 9.81 | 18.76 | 21.43 | 25.17 |
| Distribution rate | - | - | - | - | 16.3% | 10.2% | 10.1% | 9.33% |
| Net sales 1 | 8,598 | 11,667 | 12,839 | 13,691 | 14,733 | 16,214 | 17,356 | 18,575 |
| EBITDA 1 | 1,477 | 2,349 | 2,680 | 2,934 | 3,501 | 4,133 | 4,554 | 4,987 |
| EBIT 1 | 186 | 1,085 | 1,033 | 1,319 | 1,871 | 2,847 | 3,169 | 3,484 |
| Net income 1 | -269 | 352 | 797 | 1,234 | 1,294 | 2,296 | 2,530 | 2,866 |
| Net Debt 1 | 4,139 | 341 | 592 | 1,783 | 428 | -1,806 | -3,224 | -5,063 |
| Reference price 2 | 180.72 | 87.60 | 151.79 | 186.33 | 283.31 | 275.53 | 275.53 | 275.53 |
| Nbr of stocks (in thousands) | 151,528 | 156,091 | 138,848 | 128,346 | 122,533 | 120,019 | - | - |
| Announcement Date | 10/02/22 | 09/02/23 | 08/02/24 | 06/02/25 | 12/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.71x | 1.93x | 7.56x | 0.69% | 33.07B | |
| 14.08x | 3.92x | 10.57x | 1.14% | 111B | |
| 26.92x | 5.51x | 19.43x | -.--% | 38.63B | |
| 39.01x | 6.6x | 19.83x | 0.53% | 32.83B | |
| 23.81x | 1.73x | 7.19x | 0.84% | 24.29B | |
| 40.99x | 5.92x | 25.44x | -.--% | 22.59B | |
| 26.93x | 3.25x | 11.51x | -.--% | 9.64B | |
| 27.12x | 2.75x | 10.22x | 5.86% | 5.41B | |
| 14.78x | 1.6x | 7.33x | 0.93% | 4.48B | |
| Average | 25.37x | 3.69x | 13.23x | 1.11% | 31.34B | |
| Weighted average by Cap. | 22.51x | 4.11x | 13.38x | 0.79% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- EXPE Stock
- Valuation Expedia Group, Inc.
Select your edition
All financial news and data tailored to specific country editions
