Valuation Expedia Group, Inc.

Equities

Market Closed - Nasdaq Other stock markets 02:30:00 14/01/2026 am IST			5-day change	1st Jan Change
299.97 ^USD	+2.90%		+0.25%	+5.88%

13/01	Morgan Stanley Adjusts Price Target on Expedia Group to $270 From $180, Maintains Equalweight Rating	MT
12/01	Rivian Automotive Inc. Appoints Greg Revelle as Chief Customer Officer, Effective January 12, 2026	CI

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	36,756	36,756	-
Change	-	46.21%	-50.07%	54.14%	13.47%	53.7%	0%	-
Enterprise Value (EV) ¹	23,558	31,523	14,015	21,668	25,698	37,884	37,367	35,427
Change	-	33.81%	-55.54%	54.61%	18.6%	47.42%	-1.36%	-5.19%
P/E ratio	-6.97x	-100x	40.4x	28.6x	20.8x	27.5x	19.9x	16.1x
PBR	12.4x	13.7x	5.88x	14.9x	15.4x	20.7x	11.6x	7.67x
PEG	-	1.1x	-0x	0x	0.3x	1.3x	0.5x	0.7x
Capitalization / Revenue	3.6x	3.18x	1.17x	1.64x	1.75x	2.52x	2.35x	2.19x
EV / Revenue	4.53x	3.67x	1.2x	1.69x	1.88x	2.6x	2.38x	2.11x
EV / EBITDA	-64x	21.3x	5.97x	8.08x	8.76x	11.1x	9.87x	8.36x
EV / EBIT	-8.66x	169x	12.9x	21x	19.5x	20.1x	15.5x	12.9x
EV / FCF	-5.09x	10.3x	5.04x	11.8x	11x	14.9x	12.7x	11.3x
FCF Yield	-19.7%	9.75%	19.8%	8.51%	9.06%	6.7%	7.86%	8.86%
Dividend per Share ²	0.34	-	-	-	-	1.52	1.595	1.612
Rate of return	0.26%	-	-	-	-	0.51%	0.53%	0.54%
EPS ²	-19	-1.8	2.17	5.31	8.95	10.89	15.06	18.62
Distribution rate	-1.79%	-	-	-	-	14%	10.6%	8.66%
Net sales ¹	5,199	8,598	11,667	12,839	13,691	14,586	15,669	16,817
EBITDA ¹	-368	1,477	2,349	2,680	2,934	3,402	3,785	4,236
EBIT ¹	-2,719	186	1,085	1,033	1,319	1,887	2,406	2,757
Net income ¹	-2,687	-269	352	797	1,234	1,424	1,924	2,330
Net Debt ¹	4,829	4,139	341	592	1,783	1,128	611.1	-1,329
Reference price ²	132.40	180.72	87.60	151.79	186.33	299.97	299.97	299.97
Nbr of stocks (in thousands)	1,41,461	1,51,528	1,56,091	1,38,848	1,28,346	1,22,533	1,22,533	-
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.	26.77x	2.53x	10.85x	0.52%	3.57TCr
BOOKING HOLDINGS INC.	32.17x	6.5x	17.59x	0.71%	17TCr
TRIP.COM GROUP LIMITED	11.99x	5.02x	16.47x	0.36%	5.16TCr
MAKEMYTRIP LIMITED	146.32x	6.92x	40.36x	-.--%	748.14Cr
TONGCHENG TRAVEL HOLDINGS LIMITED	18.09x	2.28x	9.23x	1.12%	747.45Cr
FLIGHT CENTRE TRAVEL GROUP LIMITED	15.27x	0.91x	5.36x	3.26%	215.76Cr
SEERA HOLDING GROUP	40.03x	1.74x	8.73x	0.63%	189.34Cr
TBO TEK LIMITED	59.65x	5.89x	39.17x	-.--%	177.17Cr
TRIPADVISOR, INC.	31.7x	0.97x	5.64x	-.--%	173.22Cr
CORPORATE TRAVEL MANAGEMENT LIMITED	29.23x	3.01x	12.69x	1.51%	150.03Cr
Average	41.12x	3.58x	16.61x	0.81%	2.85TCr
Weighted average by Cap.	30.54x	5.50x	16.80x	0.63%