|
Market Closed -
Nasdaq
16:00:00 2026-10-22 EDT
|
5-day change | 1st Jan Change | ||
| 298.49 USD | +4.50% |
|
+2.27% | +5.36% |
| 10-20 | Expedia Launches Autonomous Onboarding to Expand Global Travel Reach | MT |
| 10-20 | Expedia Group Launches AUTONOMOUS ONBOARDING, Helping Properties Access Global Travel Demand Faster | CI |
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 | 34,282 | - | - |
| Change | - | -50.07% | 54.14% | 13.47% | 45.16% | -1.25% | - | - |
| Enterprise Value (EV) 1 | 31,523 | 14,015 | 21,668 | 25,698 | 35,143 | 32,476 | 31,058 | 29,219 |
| Change | - | -55.54% | 54.61% | 18.6% | 36.75% | -7.59% | -4.37% | -5.92% |
| P/E | -100x | 40.4x | 28.6x | 20.8x | 28.9x | 15.3x | 13.5x | 11.5x |
| PBR | 13.7x | 5.88x | 14.9x | 15.4x | 27x | 16.9x | 11.3x | 7.27x |
| PEG | - | -0x | 0x | 0.3x | 3.01x | 0.2x | 1x | 0.7x |
| Capitalization / Revenue | 3.18x | 1.17x | 1.64x | 1.75x | 2.36x | 2.12x | 1.98x | 1.85x |
| EV / Revenue | 3.67x | 1.2x | 1.69x | 1.88x | 2.39x | 2x | 1.79x | 1.57x |
| EV / EBITDA | 21.3x | 5.97x | 8.08x | 8.76x | 10x | 7.86x | 6.83x | 5.86x |
| EV / EBIT | 169x | 12.9x | 21x | 19.5x | 18.8x | 11.4x | 9.81x | 8.39x |
| EV / FCF | 10.3x | 5.04x | 11.8x | 11x | 11.3x | 8.71x | 8.2x | 7.44x |
| FCF Yield | 9.75% | 19.8% | 8.51% | 9.06% | 8.85% | 11.5% | 12.2% | 13.4% |
| Dividend per Share 2 | - | - | - | - | 1.6 | 1.91 | 2.161 | 2.349 |
| Rate of return | - | - | - | - | 0.56% | 0.67% | 0.76% | 0.82% |
| EPS 2 | -1.8 | 2.17 | 5.31 | 8.95 | 9.81 | 18.62 | 21.23 | 24.79 |
| Distribution rate | - | - | - | - | 16.3% | 10.3% | 10.2% | 9.47% |
| Net sales 1 | 8,598 | 11,667 | 12,839 | 13,691 | 14,733 | 16,209 | 17,340 | 18,580 |
| EBITDA 1 | 1,477 | 2,349 | 2,680 | 2,934 | 3,501 | 4,131 | 4,544 | 4,989 |
| EBIT 1 | 186 | 1,085 | 1,033 | 1,319 | 1,871 | 2,844 | 3,165 | 3,482 |
| Net income 1 | -269 | 352 | 797 | 1,234 | 1,294 | 2,294 | 2,527 | 2,869 |
| 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 | 285.64 | 285.64 | 285.64 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.34x | 2x | 7.86x | 0.67% | 34.28B | |
| 15.09x | 4.19x | 11.3x | 1.06% | 119B | |
| 26.98x | 5.52x | 19.47x | -.--% | 38.72B | |
| 40.19x | 6.74x | 20.27x | 0.52% | 33.55B | |
| 24.3x | 1.78x | 7.4x | 0.83% | 24.75B | |
| 41.18x | 5.94x | 25.53x | -.--% | 22.68B | |
| 25.53x | 3.08x | 10.9x | -.--% | 9.11B | |
| 26.24x | 2.7x | 10x | 6.05% | 5.24B | |
| 15.23x | 1.64x | 7.52x | 0.91% | 4.58B | |
| Average | 25.56x | 3.73x | 13.36x | 1.12% | 32.44B | |
| Weighted average by Cap. | 22.92x | 4.23x | 13.69x | 0.76% |
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
