The Discounted Cash Flow (DCF) valuation of Expedia Group Inc (EXPE) is 304.70 USD. With the latest stock price at 260.07 USD, the upside of Expedia Group Inc based on DCF is 17.2%.
Based on the latest price of 260.07 USD and our DCF valuation, Expedia Group Inc (EXPE) is a buy. buying Expedia stocks now will result in a potential gain of 17.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.1% | 8.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 208.75 - 619.14 | 304.70 |
| Upside | -19.7% - 138.1% | 17.2% |