Valuation Expedia Group, Inc.

Stocks

Market Closed - Nasdaq 16:00:00 2026-09-10 EDT			5-day change	1st Jan Change
276.88 ^USD	+1.57%		-8.66%	-2.27%

09-10	Expedia Group, Inc. Presents at Goldman Sachs Communacopia + Technology Conference 2026, Sep-09-2026 02:25 PM
09-08	Google warns of lower quality as it revamps Europe search results to avoid EU fines	RE

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	33,231	-	-
Change	-	-50.07%	54.14%	13.47%	45.16%	-4.27%	-	-
Enterprise Value (EV) ¹	31,523	14,015	21,668	25,698	35,143	31,229	29,799	28,168
Change	-	-55.54%	54.61%	18.6%	36.75%	-11.14%	-4.58%	-5.47%
P/E	-100x	40.4x	28.6x	20.8x	28.9x	15x	13.1x	11.2x
PBR	13.7x	5.88x	14.9x	15.4x	27x	16.2x	11.3x	7.23x
PEG	-	-0x	0x	0.3x	3.01x	0.2x	0.9x	0.7x
Capitalization / Revenue	3.18x	1.17x	1.64x	1.75x	2.36x	2.05x	1.92x	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	6.56x	5.62x
EV / EBIT	169x	12.9x	21x	19.5x	18.8x	11x	9.4x	8.09x
EV / FCF	10.3x	5.04x	11.8x	11x	11.3x	8.5x	7.96x	7.21x
FCF Yield	9.75%	19.8%	8.51%	9.06%	8.85%	11.8%	12.6%	13.9%
Dividend per Share ²	-	-	-	-	1.6	1.909	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	18.42	21.19	24.68
Distribution rate	-	-	-	-	16.3%	10.4%	10.2%	9.52%
Net sales ¹	8,598	11,667	12,839	13,691	14,733	16,201	17,350	18,644
EBITDA ¹	1,477	2,349	2,680	2,934	3,501	4,128	4,540	5,009
EBIT ¹	186	1,085	1,033	1,319	1,871	2,841	3,169	3,483
Net income ¹	-269	352	797	1,234	1,294	2,270	2,522	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	276.88	276.88	276.88
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.($)
EXPEDIA GROUP, INC.	14.8x	1.9x	7.44x	0.7%	32.72B
BOOKING HOLDINGS INC.	16.52x	4.59x	12.38x	0.97%	130B
TRIP.COM GROUP LIMITED	14.04x	1.48x	5.61x	0.9%	24.68B
MAKEMYTRIP LIMITED	100.72x	4.21x	23.71x	0%	4.61B
TONGCHENG TRAVEL HOLDINGS LIMITED	7.22x	0.62x	2.39x	3%	3.26B
TBO TEK LIMITED	48.35x	4.47x	28.3x	-.--%	1.93B
FLIGHT CENTRE TRAVEL GROUP LIMITED	11.03x	0.76x	4.51x	4.46%	1.64B
SEERA HOLDING GROUP	38.3x	1.44x	7.3x	0.36%	1.63B
TRIPADVISOR, INC.	32.66x	0.7x	4.81x	-.--%	1.03B
GUANGZHOU LINGNAN GROUP HOLDINGS COMPANY LIMITED	84x	-	-	-	1.01B
Average	36.76x	2.24x	10.72x	1.16%	20.28B
Weighted average by Cap.	18.56x	3.62x	10.86x	0.94%