EXPE

Nasdaq

Expedia Group, Inc.

Consumer Discretionary, Hotels, Resorts & Cruise Lines

$310.68

close 7 Aug 2026

+61.28%

52-week change

$37.29B

market cap

$185.34

$331.31

52-week range

Expected price

$369.76 – $451.92

Current price

$310.68

Signal

Could be undervalued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)19.42x

P/S (TTM)2.38x

P/B30.84x

EV/EBITDA (TTM)10.58x

FCF yield (TTM)11.96%

PEG (TTM, GAAP)0.30

Context

P/E, own 5-year average30.61x

P/E, sector median22.78x*

Price at 5-year median P/E$409.41*

Indicated dividend yield0.62%

Forward — analyst consensus

Forward P/E (FY2026)15.37x*

Forward P/E (FY2027)13.17x

Forward PEG0.92*

Consensus EPS FY2026 (28 analysts)$20.21

EPS growth (FY2026→FY2027)16.68%

Revenue growth (FY2026)9.62%

Street view

Price target (mean)$318.09*

Target upside2.38%

Ratings (buy / hold / sell)17 / 20 / 1

FY2026 EPS revisions, 30d (up / down)2 / 6

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

Dividend yield

period to 30 Jun 2026, filed 6 Aug 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

10Y CAGR +18.27%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$310.68

Cash & equivalents$6.68B

Total debt$5.46B

Shares outstanding120.02M

Result

DCF price per share$2,360.88

Current price$310.68

Margin of safety+659.91%

PV of years 1–10$76.01B

PV of terminal value$206.11B

Equity value$283.35B

Market-implied growth-8.42%

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$5.27B	$6.24B	$7.38B	$8.72B	$10.32B	$12.20B	$14.43B	$17.07B	$20.19B	$23.88B	$444.98B
PV	$4.88B	$5.35B	$5.86B	$6.41B	$7.02B	$7.69B	$8.42B	$9.22B	$10.10B	$11.06B	$206.11B

period to 30 Jun 2026, filed 6 Aug 2026, close 7 Aug 2026