As of 2024-12-14, the Intrinsic Value of Expedia Group Inc (EXPE) is
157.85 USD. This Expedia valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 183.00 USD, the upside of Expedia Group Inc is
-13.70%.
The range of the Intrinsic Value is 97.45 - 391.65 USD
157.85 USD
Intrinsic Value
Expedia Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
97.45 - 391.65 |
157.85 |
-13.7% |
| DCF (Growth 10y) |
145.22 - 542.02 |
227.14 |
24.1% |
| DCF (EBITDA 5y) |
168.67 - 208.92 |
181.73 |
-0.7% |
| DCF (EBITDA 10y) |
197.86 - 262.60 |
221.57 |
21.1% |
| Fair Value |
207.25 - 207.25 |
207.25 |
13.25% |
| P/E |
142.77 - 268.26 |
199.68 |
9.1% |
| EV/EBITDA |
172.35 - 275.60 |
197.63 |
8.0% |
| EPV |
96.97 - 133.44 |
115.21 |
-37.0% |
| DDM - Stable |
82.61 - 319.07 |
200.84 |
9.7% |
| DDM - Multi |
88.17 - 266.47 |
132.70 |
-27.5% |
Expedia Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
23,488.05 |
| Beta |
1.07 |
| Outstanding shares (mil) |
128.35 |
| Enterprise Value (mil) |
25,029.05 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.68% |
| Cost of Debt |
4.67% |
| WACC |
7.52% |