As of 2025-06-02, the Intrinsic Value of Expedia Group Inc (EXPE) is 178.01 USD. This Expedia valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 166.75 USD, the upside of Expedia Group Inc is 6.80%.
The range of the Intrinsic Value is 107.57 - 539.87 USD
Based on its market price of 166.75 USD and our intrinsic valuation, Expedia Group Inc (EXPE) is undervalued by 6.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 107.57 - 539.87 | 178.01 | 6.8% |
| DCF (Growth 10y) | 165.21 - 797.54 | 268.77 | 61.2% |
| DCF (EBITDA 5y) | 161.83 - 240.57 | 191.90 | 15.1% |
| DCF (EBITDA 10y) | 201.24 - 315.41 | 245.28 | 47.1% |
| Fair Value | 229.31 - 229.31 | 229.31 | 37.52% |
| P/E | 171.12 - 370.57 | 254.35 | 52.5% |
| EV/EBITDA | 163.71 - 228.85 | 177.29 | 6.3% |
| EPV | 147.79 - 205.85 | 176.82 | 6.0% |
| DDM - Stable | 93.63 - 418.84 | 256.23 | 53.7% |
| DDM - Multi | 123.60 - 437.33 | 193.62 | 16.1% |
| Market Cap (mil) | 21,197.26 |
| Beta | 1.40 |
| Outstanding shares (mil) | 127.12 |
| Enterprise Value (mil) | 21,693.26 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.41% |
| Cost of Debt | 4.47% |
| WACC | 7.20% |