Valuation Expedia Group, Inc. Sao Paulo

Stocks

Delayed Sao Paulo 15:37:41 2026-08-20 EDT			5-day change	1st Jan Change
847.58 ^BRL	-0.23%		-0.69%	+10.32%

08-20	Expedia Group Insider Sold Shares Worth $909,457, According to a Recent SEC Filing	MT
08-20	Expedia Raises Full-Year Guidance, B2C Sees Strong Top-Line, Margin Improvement, Wedbush Says	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	38,907	-	-
Change	-	-50.07%	54.14%	13.47%	45.16%	12.08%	-	-
Enterprise Value (EV) ¹	31,523	14,015	21,668	25,698	35,143	36,905	35,474	33,844
Change	-	-55.54%	54.61%	18.6%	36.75%	5.01%	-3.88%	-4.6%
P/E	-100x	40.4x	28.6x	20.8x	28.9x	17.6x	15.3x	13.3x
PBR	13.7x	5.88x	14.9x	15.4x	27x	18.9x	13.2x	8.46x
PEG	-	-0x	0x	0.3x	3.01x	0.2x	1x	0.9x
Capitalization / Revenue	3.18x	1.17x	1.64x	1.75x	2.36x	2.4x	2.24x	2.09x
EV / Revenue	3.67x	1.2x	1.69x	1.88x	2.39x	2.28x	2.04x	1.81x
EV / EBITDA	21.3x	5.97x	8.08x	8.76x	10x	8.99x	7.84x	6.81x
EV / EBIT	169x	12.9x	21x	19.5x	18.8x	13x	11.2x	9.72x
EV / FCF	10.3x	5.04x	11.8x	11x	11.3x	10.2x	9.54x	8.79x
FCF Yield	9.75%	19.8%	8.51%	9.06%	8.85%	9.79%	10.5%	11.4%
Dividend per Share ²	-	-	-	-	1.6	1.909	2.161	2.349
Rate of return	-	-	-	-	0.56%	0.59%	0.67%	0.72%
EPS ²	-1.8	2.17	5.31	8.95	9.81	18.4	21.26	24.46
Distribution rate	-	-	-	-	16.3%	10.4%	10.2%	9.6%
Net sales ¹	8,598	11,667	12,839	13,691	14,733	16,202	17,353	18,650
EBITDA ¹	1,477	2,349	2,680	2,934	3,501	4,103	4,527	4,971
EBIT ¹	186	1,085	1,033	1,319	1,871	2,840	3,171	3,483
Net income ¹	-269	352	797	1,234	1,294	2,268	2,521	2,872
Net Debt ¹	4,139	341	592	1,783	428	-2,002	-3,432	-5,063
Reference price ²	180.72	87.60	151.79	186.33	283.31	324.17	324.17	324.17
Nbr of stocks (in thousands)	151,528	156,091	138,848	128,346	122,533	120,019	-	-
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.($)
BOOKING HOLDINGS INC.	19.99x	5.51x	14.87x	0.8%	158B
EXPEDIA GROUP, INC.	17.62x	2.28x	8.99x	0.59%	38.91B
TRIP.COM GROUP LIMITED	16.6x	1.94x	7.31x	0.76%	29.24B
MAKEMYTRIP LIMITED	124.8x	5.13x	28.86x	0%	5.72B
TONGCHENG TRAVEL HOLDINGS LIMITED	8.25x	0.82x	3.17x	2.57%	3.94B
TBO TEK LIMITED	47.83x	4.42x	27.97x	-.--%	1.9B
FLIGHT CENTRE TRAVEL GROUP LIMITED	16.2x	0.76x	4.66x	3.23%	1.83B
SEERA HOLDING GROUP	48.12x	1.38x	7.67x	0.38%	1.55B
TRIPADVISOR, INC.	37.14x	0.79x	5.43x	-.--%	1.18B
Average	37.39x	2.56x	12.10x	0.93%	26.88B
Weighted average by Cap.	21.93x	4.38x	13.08x	0.78%