Valuation Expedia Group, Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 05/06/2026 BST			5-day change	1st Jan Change
228.88 ^USD	+0.75%		+1.37%	-19.21%

06-02	Expedia Group, Inc. Presents at 2026 Evercore Global TMT Conference, Jun-02-2026 10:00 AM
05-20	Travel Stocks Boosted by White House Progress on Iran Negotiations	DJ

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	27,471	-	-
Change	-	-50.07%	54.14%	13.47%	45.16%	-20.87%	-	-
Enterprise Value (EV) ¹	31,523	14,015	21,668	25,698	35,143	25,899	24,837	22,740
Change	-	-55.54%	54.61%	18.6%	36.75%	-26.3%	-4.1%	-8.44%
P/E ratio	-100x	40.4x	28.6x	20.8x	28.9x	14.4x	11.6x	10.1x
PBR	13.7x	5.88x	14.9x	15.4x	27x	20.6x	11.6x	5.22x
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	1.72x	1.6x	1.48x
EV / Revenue	3.67x	1.2x	1.69x	1.88x	2.39x	1.62x	1.45x	1.23x
EV / EBITDA	21.3x	5.97x	8.08x	8.76x	10x	6.46x	5.61x	4.62x
EV / EBIT	169x	12.9x	21x	19.5x	18.8x	9.68x	8.17x	6.77x
EV / FCF	10.3x	5.04x	11.8x	11x	11.3x	7.29x	6.79x	6.4x
FCF Yield	9.75%	19.8%	8.51%	9.06%	8.85%	13.7%	14.7%	15.6%
Dividend per Share ²	-	-	-	-	-	1.841	2.001	2.169
Rate of return	-	-	-	-	-	0.8%	0.87%	0.95%
EPS ²	-1.8	2.17	5.31	8.95	9.81	15.85	19.79	22.64
Distribution rate	-	-	-	-	-	11.6%	10.1%	9.58%
Net sales ¹	8,598	11,667	12,839	13,691	14,733	15,998	17,150	18,525
EBITDA ¹	1,477	2,349	2,680	2,934	3,501	4,010	4,429	4,923
EBIT ¹	186	1,085	1,033	1,319	1,871	2,676	3,041	3,357
Net income ¹	-269	352	797	1,234	1,294	1,906	2,323	2,734
Net Debt ¹	4,139	341	592	1,783	428	-1,571	-2,634	-4,731
Reference price ²	180.72	87.60	151.79	186.33	283.31	228.88	228.88	228.88
Nbr of stocks (in thousands)	151,528	156,091	138,848	128,346	122,533	120,022	-	-
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.	14.44x	1.62x	6.46x	0.8%	27.47B
BOOKING HOLDINGS INC.	15.87x	4.34x	11.67x	1.01%	129B
TRIP.COM GROUP LIMITED	12.78x	1.93x	6.52x	0.75%	30.03B
MAKEMYTRIP LIMITED	118.5x	4.25x	25.19x	-.--%	4.18B
TONGCHENG TRAVEL HOLDINGS LIMITED	8.52x	0.88x	3.38x	2.47%	4.1B
FLIGHT CENTRE TRAVEL GROUP LIMITED	11.9x	0.64x	3.81x	4.02%	1.6B
SEERA HOLDING GROUP	39.81x	1.43x	7.2x	1.55%	1.53B
TRIPADVISOR, INC.	21.16x	0.8x	4.8x	-.--%	1.38B
TBO TEK LIMITED	53.02x	4.66x	32.11x	-.--%	1.37B
TRAINLINE PLC	10.78x	2.23x	5.47x	-.--%	1.09B
Average	30.68x	2.28x	10.66x	1.06%	20.12B
Weighted average by Cap.	17.61x	3.45x	10.26x	0.96%