image
Consumer Cyclical - Travel Services - NASDAQ - US
$ 146.67
-2.96 %
$ 18.9 B
Market Cap
16.39
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one EXPE stock under the worst case scenario is HIDDEN Compared to the current market price of 147 USD, Expedia Group, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one EXPE stock under the base case scenario is HIDDEN Compared to the current market price of 147 USD, Expedia Group, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one EXPE stock under the best case scenario is HIDDEN Compared to the current market price of 147 USD, Expedia Group, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart EXPE

image
$210.0$210.0$200.0$200.0$190.0$190.0$180.0$180.0$170.0$170.0$160.0$160.0$150.0$150.0$140.0$140.0$130.0$130.0Nov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 Apr
FINANCIALS
13.7 B REVENUE
6.64%
1.32 B OPERATING INCOME
27.69%
1.22 B NET INCOME
53.58%
3.08 B OPERATING CASH FLOW
14.68%
-1.26 B INVESTING CASH FLOW
-57.75%
-1.74 B FINANCING CASH FLOW
16.75%
3.18 B REVENUE
-21.58%
216 M OPERATING INCOME
-71.65%
301 M NET INCOME
-55.99%
198 M OPERATING CASH FLOW
113.26%
-361 M INVESTING CASH FLOW
20.13%
-155 M FINANCING CASH FLOW
64.85%
Balance Sheet Expedia Group, Inc.
image
Current Assets 9.82 B
Cash & Short-Term Investments 5.87 B
Receivables 3.21 B
Other Current Assets 728 M
Non-Current Assets 12.6 B
Long-Term Investments 1.7 B
PP&E 2.72 B
Other Non-Current Assets 8.16 B
26.24 %14.35 %3.25 %7.58 %12.14 %36.43 %Total Assets$22.4b
Current Liabilities 13.6 B
Accounts Payable 2.03 B
Short-Term Debt 1.04 B
Other Current Liabilities 10.5 B
Non-Current Liabilities 7.22 B
Long-Term Debt 265 M
Other Non-Current Liabilities 6.96 B
9.75 %5.01 %50.58 %33.39 %Total Liabilities$20.8b
EFFICIENCY
Earnings Waterfall Expedia Group, Inc.
image
Revenue 13.7 B
Cost Of Revenue 1.44 B
Gross Profit 12.2 B
Operating Expenses 10.9 B
Operating Income 1.32 B
Other Expenses 95 M
Net Income 1.22 B
14b14b12b12b10b10b8b8b6b6b4b4b2b2b0014b(1b)12b(11b)1b(95m)1bRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
89.46% GROSS MARGIN
89.46%
9.63% OPERATING MARGIN
9.63%
9.01% NET MARGIN
9.01%
79.25% ROE
79.25%
5.51% ROA
5.51%
10.66% ROIC
10.66%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Expedia Group, Inc.
image
4b4b3b3b2b2b1b1b00(1b)(1b)(2b)(2b)(3b)(3b)(4b)(4b)(5b)(5b)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 1.22 B
Depreciation & Amortization 838 M
Capital Expenditures 0
Stock-Based Compensation 458 M
Change in Working Capital 419 M
Others 968 M
Free Cash Flow 3.08 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Expedia Group, Inc.
image
Wall Street analysts predict an average 1-year price target for EXPE of $160 , with forecasts ranging from a low of $125 to a high of $210 .
EXPE Lowest Price Target Wall Street Target
125 USD -14.77%
EXPE Average Price Target Wall Street Target
160 USD 9.09%
EXPE Highest Price Target Wall Street Target
210 USD 43.18%
Price
Max Price Target
Min Price Target
Average Price Target
220220200200180180160160140140120120100100Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
0.00% DIVIDEND YIELD
0.4 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
1.401.401.201.201.001.000.800.800.600.600.400.400.200.200.000.000.180.240.280.30.320.340.40.180.240.280.30.320.240.260.30.320.340.240.840.261.000.31.160.321.240.341.320.340.4020152015201620162017201720182018201920192020202020252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 9
6. Ownership
Insider Ownership Expedia Group, Inc.
image
Sold
0-3 MONTHS
5.81 M USD 3
3-6 MONTHS
18.1 M USD 4
6-9 MONTHS
10.6 M USD 3
9-12 MONTHS
819 K USD 2
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Will Expedia (EXPE) Beat Estimates Again in Its Next Earnings Report? Expedia (EXPE) has an impressive earnings surprise history and currently possesses the right combination of the two key ingredients for a likely beat in its next quarterly report. zacks.com - 2 weeks ago
Why Investors Need to Take Advantage of These 2 Retail and Wholesale Stocks Now The Zacks Earnings ESP is a great way to find potential earnings surprises. Why investors should take advantage now. zacks.com - 2 weeks ago
Expedia Group: Take Advantage Of The Price Plunge While Buyers Are On Vacation Expedia Group, Inc. demonstrates strong market presence and financial health, benefiting from portfolio diversification and technological integration, positioning it well for future growth. EXPE's Q4 2024 performance was impressive, with a 10.3% YoY revenue increase, showcasing resilience against inflation and competition. Favorable travel trends, hybrid work setups, and stabilizing oil prices are key market drivers supporting EXPE's growth potential in 2025. seekingalpha.com - 3 weeks ago
EXPE or MELI: Which Is the Better Value Stock Right Now? Investors with an interest in Internet - Commerce stocks have likely encountered both Expedia (EXPE) and MercadoLibre (MELI). But which of these two stocks is more attractive to value investors? zacks.com - 3 weeks ago
Expedia price target lowered to $143 from $199 at Wells Fargo Wells Fargo analyst Ken Gawrelski lowered the firm's price target on Expedia to $143 from $199 and keeps an Equal Weight rating on the shares. While the firm believes new management has done an exemplary job of operating the Expedia assets to date, it sees heavy North American exposure as posing a greater risk to estimates near term. Checks and traffic data suggest softening trends beginning mid-February, Wells adds. 08 May https://thefly.com - 3 weeks ago
Expedia Group to Webcast First Quarter 2025 Results on May 8, 2025 SEATTLE--(BUSINESS WIRE)--Expedia Group (NASDAQ: EXPE) will report its first quarter 2025 results for the period ended March 31, 2025, on Thursday, May 8, 2025 via an earnings release and accompanying webcast. These items will be available in the Investor Relations section of the company's corporate website at http://ir.expediagroup.com. The earnings release will post after market close and the webcast will begin at 1:30 PM Pacific Time / 4:30 PM Eastern Time. A replay of the call is expected t. businesswire.com - 1 month ago
Barclay's Trevor Young on consumer pullback in travel Trevor Young, Barclays analyst, joins 'Power Lunch' to discuss what's behind the slowdown in travel demand. youtube.com - 1 month ago
Travel Stocks Are Crashing. What It Says About the Economy The travel and tourism sector is one part of the U.S. economy that's been on relative fire since the pandemic began. 247wallst.com - 1 month ago
Expedia Falls 7% in a Month: Should You Buy, Sell or Hold the Stock? EXPE plans new initiatives for aiding growth in 2025, but with intense competition and weak guidance, investors can wait for better entry points. zacks.com - 1 month ago
Expedia: Excellent Momentum In A Healthy Travel Environment Despite global economic concerns, Expedia's strong Q4 results and technological progress make it a resilient investment, prompting my reiterated buy rating. Expedia's price transparency and unified One Key rewards system offer a superior customer experience compared to Booking.com, driving market share gains. Q4 revenue surged 10% y/y to $3.18 billion, significantly beating expectations, with gross bookings growth nearly doubling sequentially to 13% y/y. seekingalpha.com - 1 month ago
Is a Recession Coming? Stay Away From These Stocks The U.S. Bureau of Labor Statistics (BLS) released its February jobs report, showing a modest 151,000 jobs added and close to the 160,000 expected. 247wallst.com - 1 month ago
Expedia Group to Introduce Flex Pay for Cruise Bookings With Flex Pay, travelers can spread their payments over 3 to 24 months, making it easier than ever to plan and pay for their ideal cruise vacation. SAN FRANCISCO , March 5, 2025 /PRNewswire/ -- Expedia Group (NASDAQ: EXPE), one of the world's leading travel technology companies, has chosen Flex Pay to bring flexible payment options in the US and Canada to travelers booking cruise vacations across five Expedia Group brands including Expedia Cruises, Expedia.com, Travelocity.com, Orbitz.com and Cheaptickets.com. prnewswire.com - 1 month ago
8. Profile Summary

Expedia Group, Inc. EXPE

image
COUNTRY US
INDUSTRY Travel Services
MARKET CAP $ 18.9 B
Dividend Yield 0.00%
Description 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.
Contact 1111 Expedia Group Way West, Seattle, WA, 98119 https://www.expediagroup.com
IPO Date July 21, 2005
Employees 16500
Officers Mr. Robert John Dzielak Esq., J.D. Chief Legal Officer & Secretary Mr. Lance A. Soliday Senior Vice President & Chief Accounting Officer Ms. Ariane Gorin Chief Executive Officer & Director Mr. Barry Diller Executive Chairman of the Board & Senior Executive Ms. Susanne Svensson Head Of Brand Marketing EMEA Harshit Vaish SVice President of Corporate Development, Strategy & Investor Relations Mr. Brad Bentley Chief Operations Officer Mr. Ramana Thumu Chief Technology Officer Mr. Jochen Koedijk Chief Marketing Officer Mr. Scott F. Schenkel Chief Financial Officer