The Discounted Cash Flow (DCF) valuation of Expedia Group Inc (EXPE) is 172.14 USD. With the latest stock price at 169.22 USD, the upside of Expedia Group Inc based on DCF is 1.7%.
Based on the latest price of 169.22 USD and our DCF valuation, Expedia Group Inc (EXPE) is a buy. buying Expedia stocks now will result in a potential gain of 1.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.4% | 7.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 105.55 - 486.04 | 172.14 |
| Upside | -37.6% - 187.2% | 1.7% |