Valuation Expedia Group, Inc.

Equities

Market Closed - Nasdaq Other stock markets 01:30:00 09/05/2026 am IST			5-day change	1st Jan Change
229.98 ^USD	-9.02%		-8.68%	-18.82%

09/05	Semiconductors propel Wall Street despite renewed tensions in the Strait of Hormuz
09/05	S&P 500 and Nasdaq notch records, boosted by AI and earnings optimism	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	27,384	13,674	21,076	23,915	34,715	27,603	-	-
Change	-	-50.07%	54.14%	13.47%	45.16%	-20.49%	-	-
Enterprise Value (EV) ¹	31,523	14,015	21,668	25,698	35,143	26,037	25,018	22,933
Change	-	-55.54%	54.61%	18.6%	36.75%	-25.91%	-3.91%	-8.33%
P/E ratio	-100x	40.4x	28.6x	20.8x	28.9x	14.6x	11.7x	10.3x
PBR	13.7x	5.88x	14.9x	15.4x	27x	20.7x	11.7x	5.24x
PEG	-	-0x	0x	0.3x	3.01x	0.2x	0.5x	0.7x
Capitalization / Revenue	3.18x	1.17x	1.64x	1.75x	2.36x	1.73x	1.61x	1.49x
EV / Revenue	3.67x	1.2x	1.69x	1.88x	2.39x	1.63x	1.46x	1.24x
EV / EBITDA	21.3x	5.97x	8.08x	8.76x	10x	6.5x	5.67x	4.67x
EV / EBIT	169x	12.9x	21x	19.5x	18.8x	9.7x	8.22x	6.84x
EV / FCF	10.3x	5.04x	11.8x	11x	11.3x	7.33x	6.87x	6.42x
FCF Yield	9.75%	19.8%	8.51%	9.06%	8.85%	13.6%	14.6%	15.6%
Dividend per Share ²	-	-	-	-	-	1.861	1.971	2.17
Rate of return	-	-	-	-	-	0.81%	0.86%	0.94%
EPS ²	-1.8	2.17	5.31	8.95	9.81	15.78	19.6	22.32
Distribution rate	-	-	-	-	-	11.8%	10.1%	9.72%
Net sales ¹	8,598	11,667	12,839	13,691	14,733	15,994	17,136	18,476
EBITDA ¹	1,477	2,349	2,680	2,934	3,501	4,004	4,415	4,906
EBIT ¹	186	1,085	1,033	1,319	1,871	2,683	3,042	3,355
Net income ¹	-269	352	797	1,234	1,294	1,907	2,328	2,747
Net Debt ¹	4,139	341	592	1,783	428	-1,566	-2,585	-4,669
Reference price ²	180.72	87.60	151.79	186.33	283.31	229.98	229.98	229.98
Nbr of stocks (in thousands)	1,51,528	1,56,091	1,38,848	1,28,346	1,22,533	1,20,022	-	-
Announcement Date	10/02/22	09/02/23	08/02/24	06/02/25	12/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EXPEDIA GROUP, INC.	14.64x	1.63x	6.5x	0.81%	2.76TCr
BOOKING HOLDINGS INC.	15.88x	4.34x	11.66x	3.22%	13TCr
TRIP.COM GROUP LIMITED	14.17x	2.24x	7.58x	0.67%	3.32TCr
TONGCHENG TRAVEL HOLDINGS LIMITED	10.77x	1.16x	4.47x	1.99%	528.79Cr
MAKEMYTRIP LIMITED	105.58x	4.57x	27.07x	-.--%	453.84Cr
FLIGHT CENTRE TRAVEL GROUP LIMITED	11.4x	0.61x	3.63x	4.21%	159.09Cr
SEERA HOLDING GROUP	60.88x	1.5x	7.96x	2.39%	148.74Cr
TBO TEK LIMITED	53.58x	4.71x	32.47x	-.--%	139.37Cr
TRIPADVISOR, INC.	18.41x	0.7x	4.16x	-.--%	119.92Cr
TRAINLINE PLC	11.93x	2.14x	5.46x	-.--%	110.84Cr
Average	31.72x	2.36x	11.10x	1.33%	2.06TCr
Weighted average by Cap.	17.82x	3.49x	10.44x	2.33%