Valuation Expedia Group, Inc.

Equities

Market Closed - Nasdaq Other stock markets 01:30:00 19/07/2025 am IST			5-day change	1st Jan Change
184.93 ^USD	+1.57%		+0.70%	-0.75%

17/07	HSBC Adjusts Price Target on Expedia Group to $232 From $202, Maintains Buy Rating	MT
07/07	Wells Fargo Adjusts Price Target on Expedia Group to $178 From $149, Maintains Equalweight Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	18,729	27,384	13,674	21,076	23,915	23,508	-	-
Change	-	46.21%	-50.07%	54.14%	13.47%	-1.7%	-	-
Enterprise Value (EV) ¹	23,558	31,523	14,015	21,668	25,698	25,305	25,124	24,581
Change	-	33.81%	-55.54%	54.61%	18.6%	-1.53%	-0.71%	-2.16%
P/E ratio	-6.97x	-100x	40.4x	28.6x	20.8x	18.4x	13.8x	11.2x
PBR	12.4x	13.7x	5.88x	14.9x	15.4x	12.9x	7.22x	6.22x
PEG	-	1.1x	-0x	0x	0.3x	1.5x	0.4x	0.5x
Capitalization / Revenue	3.6x	3.18x	1.17x	1.64x	1.75x	1.66x	1.56x	1.45x
EV / Revenue	4.53x	3.67x	1.2x	1.69x	1.88x	1.79x	1.67x	1.52x
EV / EBITDA	-64x	21.3x	5.97x	8.08x	8.76x	8.04x	7.32x	6.48x
EV / EBIT	-8.66x	169x	12.9x	21x	19.5x	14.1x	12.2x	10.4x
EV / FCF	-5.09x	10.3x	5.04x	11.8x	11x	11.4x	9.16x	9.08x
FCF Yield	-19.7%	9.75%	19.8%	8.51%	9.06%	8.76%	10.9%	11%
Dividend per Share ²	0.34	-	-	-	-	1.111	1.54	1.408
Rate of return	0.26%	-	-	-	-	0.6%	0.83%	0.76%
EPS ²	-19	-1.8	2.17	5.31	8.95	10.04	13.36	16.55
Distribution rate	-1.79%	-	-	-	-	11.1%	11.5%	8.51%
Net sales ¹	5,199	8,598	11,667	12,839	13,691	14,159	15,035	16,172
EBITDA ¹	-368	1,477	2,349	2,680	2,934	3,148	3,431	3,793
EBIT ¹	-2,719	186	1,085	1,033	1,319	1,789	2,056	2,355
Net income ¹	-2,687	-269	352	797	1,234	1,286	1,633	1,960
Net Debt ¹	4,829	4,139	341	592	1,783	1,796	1,615	1,073
Reference price ²	132.40	180.72	87.60	151.79	186.33	184.93	184.93	184.93
Nbr of stocks (in thousands)	1,41,461	1,51,528	1,56,091	1,38,848	1,28,346	1,27,121	-	-
Announcement Date	11/02/21	10/02/22	09/02/23	08/02/24	06/02/25	-	-	-

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.	18.42x	1.79x	8.04x	0.6%	2.35TCr
BOOKING HOLDINGS INC.	29.25x	7.27x	20.18x	0.67%	19TCr
TRIP.COM GROUP LIMITED	19.79x	4.09x	13.65x	-.--%	4.16TCr
MAKEMYTRIP LIMITED	72.48x	7.1x	38.96x	-.--%	914.27Cr
TONGCHENG TRAVEL HOLDINGS LIMITED	16.96x	1.97x	8.16x	1.22%	648.9Cr
TRIPADVISOR, INC.	30.06x	1.01x	5.83x	-.--%	206.78Cr
FLIGHT CENTRE TRAVEL GROUP LIMITED	14.87x	0.8x	4.6x	3.03%	189.32Cr
SEERA HOLDING GROUP	38.41x	1.76x	8.23x	0.65%	183.27Cr
TBO TEK LIMITED	66.09x	7.83x	44.57x	-	174.97Cr
TRAINLINE PLC	17.43x	2.63x	7.02x	-.--%	152.33Cr
Average	32.38x	3.62x	15.92x	0.69%	2.75TCr
Weighted average by Cap.	28.18x	6.04x	18.28x	0.56%