Valuation Expedia Group, Inc.

Stocks

Real-time Estimate Cboe BZX 11:47:36 2026-10-02 EDT			5-day change	1st Jan Change
263.08 ^USD	+0.16%		-0.43%	-7.15%

09-30	Truist Lowers Price Target on Expedia Group to $288 From $309, Keeps Hold Rating	MT
09-29	Long Lake Management Holdings Inc. completed the acquisition of Global Business Travel Group, Inc. from a group of shareholders.	CI

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	31,525	-	-
Change	-	-50.07%	54.14%	13.47%	45.16%	-9.19%	-	-
Enterprise Value (EV) ¹	31,523	14,015	21,668	25,698	35,143	29,524	28,093	26,463
Change	-	-55.54%	54.61%	18.6%	36.75%	-15.99%	-4.85%	-5.8%
P/E	-100x	40.4x	28.6x	20.8x	28.9x	14.1x	12.4x	10.6x
PBR	13.7x	5.88x	14.9x	15.4x	27x	15.6x	10.4x	6.65x
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	1.94x	1.82x	1.69x
EV / Revenue	3.67x	1.2x	1.69x	1.88x	2.39x	1.82x	1.62x	1.42x
EV / EBITDA	21.3x	5.97x	8.08x	8.76x	10x	7.15x	6.18x	5.29x
EV / EBIT	169x	12.9x	21x	19.5x	18.8x	10.4x	8.87x	7.57x
EV / FCF	10.3x	5.04x	11.8x	11x	11.3x	8.04x	7.5x	6.77x
FCF Yield	9.75%	19.8%	8.51%	9.06%	8.85%	12.4%	13.3%	14.8%
Dividend per Share ²	-	-	-	-	1.6	1.91	2.161	2.349
Rate of return	-	-	-	-	0.56%	0.73%	0.82%	0.89%
EPS ²	-1.8	2.17	5.31	8.95	9.81	18.61	21.16	24.76
Distribution rate	-	-	-	-	16.3%	10.3%	10.2%	9.49%
Net sales ¹	8,598	11,667	12,839	13,691	14,733	16,210	17,355	18,632
EBITDA ¹	1,477	2,349	2,680	2,934	3,501	4,130	4,544	5,005
EBIT ¹	186	1,085	1,033	1,319	1,871	2,845	3,168	3,494
Net income ¹	-269	352	797	1,234	1,294	2,293	2,524	2,881
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	262.67	262.67	262.67
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.	14.12x	1.82x	7.15x	0.73%	31.53B
BOOKING HOLDINGS INC.	15.26x	4.25x	11.47x	1.05%	120B
VIKING HOLDINGS LTD	24.09x	5x	17.57x	-.--%	34.93B
ORIENTAL LAND CO., LTD.	36.06x	6x	18.07x	0.58%	30.01B
TRIP.COM GROUP LIMITED	24.09x	1.76x	7.31x	0.83%	24.41B
LIFE TIME GROUP HOLDINGS, INC.	25.28x	3.05x	10.8x	-.--%	9.02B
VAIL RESORTS, INC.	25.03x	2.6x	9.67x	6.4%	4.95B
SPHERE ENTERTAINMENT CO.	-51.98x	3.46x	14.72x	-.--%	4.62B
MAKEMYTRIP LIMITED	99.21x	4.12x	23.13x	0%	4.49B
Average	23.46x	3.56x	13.32x	1.07%	29.38B
Weighted average by Cap.	20.24x	3.94x	12.32x	0.83%