EXPE
Expedia Group Inc
Price:  
146.67 
USD
Volume:  
1,411,486.00
United States | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Expedia WACC - Weighted Average Cost of Capital

The WACC of Expedia Group Inc (EXPE) is 7.1%.

The Cost of Equity of Expedia Group Inc (EXPE) is 8.45%.
The Cost of Debt of Expedia Group Inc (EXPE) is 4.45%.

Range Selected
Cost of equity 6.90% - 10.00% 8.45%
Tax rate 27.70% - 33.90% 30.80%
Cost of debt 4.00% - 4.90% 4.45%
WACC 5.9% - 8.3% 7.1%
WACC

Expedia WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.66 0.91
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 10.00%
Tax rate 27.70% 33.90%
Debt/Equity ratio 0.32 0.32
Cost of debt 4.00% 4.90%
After-tax WACC 5.9% 8.3%
Selected WACC 7.1%