Expedia Group, Inc.

Expedia Group, Inc.

EXPEยทNASDAQ

$225.41

-0.42%
Consumer CyclicalTravel Services

Expedia Group, Inc. operates as an online travel company in the United States and internationally. The company operates through Retail, B2B, and trivago segments. Its brand portfolio include Brand Expedia, a full-service online travel brand with localized websites; Hotels.com for marketing and distributing lodging accommodations; Vrbo, an online marketplace for the alternative accommodations; Orbitz, Travelocity, and CheapTickets travel websites; ebookers, an online EMEA travel agent for travelers an array of travel options; Hotwire, which offers travel booking services; CarRentals.com, an online car rental booking service; Classic Vacations, a luxury travel specialist; and Expedia Cruise, a provider of advice for travelers booking cruises. The company's brand portfolio also comprise Expedia Partner Solutions, a business-to-business brand that provides travel and non-travel vertical, which includes corporate travel management, airlines, travel agents, online retailers and financial institutions; and Egencia that provides corporate travel management services. In addition, its brand portfolio consists of Trivago, a hotel metasearch website, which send referrals to online travel companies and travel service providers from hotel metasearch websites; and Expedia Group Media solutions. Further, the company provides online travel services through its Wotif.com, lastminute.com.au, travel.com.au, Wotif.co.nz, and lastminute.co.nz brands; loyalty programs; hotel accommodations and alternative accommodations; and advertising and media services. It serves leisure and corporate travelers. The company was formerly known as Expedia, Inc. and changed its name to Expedia Group, Inc. in March 2018. Expedia Group, Inc. was founded in 1996 and is headquartered in Seattle, Washington.

At a Glance

Live Snapshot
Market Cap$25.81B
EPS10.3200
P/E Ratio21.84
Earnings Date08/06/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is mid-range (P/E 21.8).

Valuation inputs: P/E 21.8, earnings yield +4.6%, momentum -0.4%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is acceptable (ROE +1.0%, ROIC +17.1%).

Profitability stack: net margin +8.8%, ROE +1.0%, ROIC +17.1%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile is elevated and scenario stress-testing is essential.

Risk factors: liabilities/assets +89.6%, momentum -0.4%, net margin +8.8%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

expe

Expedia Group, Inc. Market vs Earnings Trajectory

EXPE ยท NASDAQ

Loading price and EPS data...

Expedia Group, Inc.

Expedia Group, Inc. Fair Value Envelope

EXPE ยท NASDAQ

Our analysis suggests that EXPE has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $225.41, this represents a potential HIDDEN relative to our calculated worth for Expedia Group, Inc..

Intrinsic Value
Current Price: $225.41
3Y+359.0%
5Y-154.0%
10Y+452.0%
3Y+26.0%
5Y+183.0%
10Y+68.0%
3Y+268.0%
5Y-150.0%
10Y+359.0%
3Y+13.0%
5Y-201.0%
10Y+148.0%
3Y+12.0%
5Y-167.0%
10Y+282.0%
3Y+13.0%
5Y+31.0%
10Y+55.0%
Expedia Group, Inc.

Expedia Group, Inc. Profit Bridge

EXPE ยท NASDAQ
Revenue14.73B
Cost of Goods Sold (2.34B)
Gross Profit12.39B
Operating Expenses (10.41B)
Operating Income1.98B
Interest Expense (299.00M)
Other Income/Expense-387.00M
Pretax Income1.59B
Income Tax (290.00M)
Net Income1.29B
Net Income
1.29B

Profitability Analysis

Gross Margin

84.1%

Exceptional pricing power and cost management. The company retains over half of revenue after direct costs.

Operating Margin

13.4%

Acceptable margins but limited operational leverage. Operating expense control is important.

Net Profit Margin

8.8%

Moderate profitability with room for improvement. Monitor interest expenses and tax efficiency.

Effective Tax Rate

18.2%

Moderate tax rate typical for most corporations. Represents standard tax burden on profits.

Profitability Insight

High margin compression: Large gap between gross and net margins suggests operational inefficiencies or heavy debt burden. Focus on expense management and deleveraging.

84.10%
Gross Profit Margin
-6%
3Y-2.0%
5Y+24.0%
10Y+3.0%
13.43%
Operating Profit Margin
39%
3Y+44.0%
5Y-146.0%
10Y+155.0%
8.78%
Net Profit Margin
-3%
3Y+191.0%
5Y-117.0%
10Y+173.0%
100.78%
Return on Equity
27%
3Y+554.0%
5Y-198.0%
10Y+1378.0%
5.29%
Return on Assets
-4%
3Y+224.0%
5Y-138.0%
10Y+196.0%
17.05%
Return on Invested Capital
60%
3Y+166.0%
5Y-271.0%
10Y+277.0%
EXPE

Expedia Group, Inc. Cash Conversion Engine

EXPE ยท NASDAQ
Net Income1.29B
Depreciation & Amortization887.00M
Stock-Based Compensation398.00M
Change in Working Capital1.17B
Others43.00M
Capital Expenditures-770.00M
Free Cash Flow3.11B

Cash Flow Quality Analysis

FCF Conversion Rate

240.3%

Excellent cash generation. The company converts earnings to cash at or above 100%, indicating high-quality earnings.

CapEx Intensity

19.8%

Asset-light business model. Low capital requirements leave more cash available for shareholders and growth investments.

FCF Growth Trend

+33.5%

Strong FCF growth demonstrates improving cash generation and business momentum. Positive signal for sustainability.

Working Capital Impact

+$1.17B

Working capital inflow boosted cash flow. Efficient management of receivables, inventory, and payables contributing positively.

Cash Flow Quality Insight

Exceptional cash generation: High-quality earnings converting to growing free cash flow. The company demonstrates strong pricing power, efficient operations, and disciplined capital allocation.

expe

Expedia Group, Inc. Funding & Solvency Profile

EXPE ยท NASDAQ
Cash & Cash Equivalents7.79B
Net Receivables5.15B
Inventory0.00
Other Current Assets961.00M
Total Current Assets14 B
Property, Plant & Equipment2.71B
Goodwill & Intangible Assets7.90B
Long-Term Investments1.28B
Other Non-Current Assets0.00
Total Non-Current Assets4 B
Total Assets
26.46B

Financial Health Analysis

Current Ratio

0.73x

Warning: Liquidity concerns. Current assets may not be sufficient to cover short-term obligations.

Debt-to-Equity Ratio

44.94x

High financial leverage. Heavy reliance on debt may indicate increased financial risk and potential solvency concerns.

Working Capital

-5209000000

Negative working capital indicates short-term liabilities exceed short-term assetsโ€”potential liquidity stress.

Asset Composition

53% Current

Balanced asset mix between current and non-current assets, typical of many stable businesses.

Financial Health Insight

Financial stress indicators: Both liquidity and leverage metrics raise concerns. The company may face challenges meeting obligations and should focus on strengthening its balance sheet.

expe

Expedia Group, Inc. Street Expectations Map

EXPE ยท NASDAQ

Wall Street analysts project that EXPE stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 271.47, with estimates ranging from a low of 240.00 to a high of 330.00.

Lowest Target
240.00
6.47%
Consensus Target
271.47
20.43%
Highest Target
330.00
46.40%

The consensus 1-year price target stands at 271.47, with estimates ranging from a low of 240.00 to a high of 330.00.

Analyst Consensus Analysis

Upside Potential

+20.4%

Strong upside potential. Consensus indicates attractive return opportunity with favorable risk-reward profile.

Analyst Agreement

33.2% spread

Good consensus alignment. Moderate target spread reflects general agreement on value drivers with some variance in assumptions.

Analyst Conviction

High

Positive outlook with reasonable agreement. Analysts generally optimistic about prospects with manageable uncertainty.

Market Sentiment Insight

Monitor and evaluate: Current analyst consensus suggests limited conviction or near-term catalysts. Stay informed on company developments and reassess positioning as new information emerges.

expe

Expedia Group, Inc. Insider Positioning

EXPE ยท NASDAQ

During the last 12 months, insiders have sold $5.54M worth of EXPE shares, with no buying activity reported.

3 Months

Bought

0

0.00

Sold

940

208.55K

Net Activity

-209K

-$209K

3-6 Months

Bought

0

0.00

Sold

8.2K

1.82M

Net Activity

-1.8M

-$1.82M

6-9 Months

Bought

0

0.00

Sold

5.7K

1.50M

Net Activity

-1.5M

-$1.50M

9-12 Months

Bought

0

0.00

Sold

9.8K

2.01M

Net Activity

-2.0M

-$2.01M

Top Buyers

No buying activity

Top Sellers

1
DRJ

Dzielak Robert J

Officer: Chief Legal Officer & Sec'Y

14.2K sharesโ€ข3 transactions

$3.03M

2
JCA

Jacobson Craig A

Director

6.0K sharesโ€ข2 transactions

$1.44M

3
SLA

Soliday Lance A

Officer: Svp & Chief Accounting Officer

3.5K sharesโ€ข4 transactions

$815K

4
BMM

Banerjee Madhumita Moina

Director

1.0K sharesโ€ข1 transactions

$258K

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $5.54M net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.00:1

Very poor ratio. Heavy selling with minimal buying suggests insiders may be concerned about valuation or outlook.

Recent Trend (3 Months)

$209K

Heavy recent selling activity. Recent insider sales notably exceed purchasesโ€”may warrant investigation into company developments.

Insider Participation

High Selling

4 insider sellers vs. 0 buyers. Widespread selling across multiple insiders may signal concerns.

Insider Activity Insight

Multiple red flags: Heavy selling, numerous sellers, and continued recent selling create a concerning pattern. Investigate fundamental drivers and consider whether company guidance or industry conditions have deteriorated.

0.21%
Dividend Yield
46%
3Y-
5Y-
10Y-8.0%
ย 

expe Dividend History

EXPE
10Y CAGR +13%
Latest $0.48
Annual $2.16
5 year growth trend
Last Period: +0%