|
Market Closed -
Xetra
07:17:54 2026-09-07 EDT
|
5-day change | 1st Jan Change | ||
| 255.00 EUR | -0.68% |
|
-9.51% | +4.77% |
| 09-01 | Expedia Group, Inc. Announces 12 New Partner Products And Functionalities Across Vrbo And Escapia | CI |
| 09-01 | Expedia Launches New Partner Products, Functionalities for Vrbo, Escapia | 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 | 35,771 | - | - |
| Change | - | -50.07% | 54.14% | 13.47% | 45.16% | 3.04% | - | - |
| Enterprise Value (EV) 1 | 31,523 | 14,015 | 21,668 | 25,698 | 35,143 | 33,769 | 32,338 | 30,708 |
| Change | - | -55.54% | 54.61% | 18.6% | 36.75% | -3.91% | -4.24% | -5.04% |
| P/E | -100x | 40.4x | 28.6x | 20.8x | 28.9x | 16.2x | 14.1x | 12.1x |
| PBR | 13.7x | 5.88x | 14.9x | 15.4x | 27x | 17.4x | 12.1x | 7.78x |
| 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 | 2.21x | 2.06x | 1.92x |
| EV / Revenue | 3.67x | 1.2x | 1.69x | 1.88x | 2.39x | 2.08x | 1.86x | 1.65x |
| EV / EBITDA | 21.3x | 5.97x | 8.08x | 8.76x | 10x | 8.18x | 7.12x | 6.13x |
| EV / EBIT | 169x | 12.9x | 21x | 19.5x | 18.8x | 11.9x | 10.2x | 8.82x |
| EV / FCF | 10.3x | 5.04x | 11.8x | 11x | 11.3x | 9.19x | 8.64x | 7.86x |
| FCF Yield | 9.75% | 19.8% | 8.51% | 9.06% | 8.85% | 10.9% | 11.6% | 12.7% |
| Dividend per Share 2 | - | - | - | - | 1.6 | 1.909 | 2.161 | 2.349 |
| Rate of return | - | - | - | - | 0.56% | 0.64% | 0.73% | 0.79% |
| 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 | 2,839 | 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 | 298.04 | 298.04 | 298.04 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.41x | 5.09x | 13.72x | 0.87% | 145B | |
| 16.18x | 2.08x | 8.18x | 0.64% | 35.77B | |
| 14.71x | 1.6x | 6.05x | 0.86% | 25.84B | |
| 114.19x | 4.73x | 26.59x | 0% | 5.23B | |
| 7.84x | 0.71x | 2.74x | 2.76% | 3.55B | |
| 47.45x | 4.38x | 27.73x | -.--% | 1.91B | |
| 11.38x | 0.79x | 4.65x | 4.32% | 1.69B | |
| 38.3x | 1.44x | 7.3x | 0.36% | 1.63B | |
| 34.53x | 0.74x | 5.07x | -.--% | 1.09B | |
| Average | 33.66x | 2.39x | 11.34x | 1.09% | 24.66B | |
| Weighted average by Cap. | 20.13x | 4.03x | 12.02x | 0.85% |
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
- E3X1 Stock
- Valuation Expedia Group, Inc.
Select your edition
All financial news and data tailored to specific country editions
