The Discounted Cash Flow (DCF) valuation of Expedia Group Inc (EXPE) is 157.85 USD. With the latest stock price at 183.00 USD, the upside of Expedia Group Inc based on DCF is -13.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.6% | 7.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 97.45 - 391.65 | 157.85 |
| Upside | -46.7% - 114.0% | -13.7% |