The Discounted Cash Flow (DCF) valuation of Expedia Group Inc (EXPE) is 170.72 USD. With the latest stock price at 224.98 USD, the upside of Expedia Group Inc based on DCF is -24.1%.
Based on the latest price of 224.98 USD and our DCF valuation, Expedia Group Inc (EXPE) is a sell. selling Expedia stocks now will result in a potential gain of 24.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.7% | 7.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 108.38 - 436.54 | 170.72 |
| Upside | -51.8% - 94.0% | -24.1% |