Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
456.53 USD608.09 USD759.84 USD
-58.96%
608.09 USDCurrent price is 59% below the base model value.
E
US
EXPE.US · Expedia Group, Inc.
US · US
Latest price249.59 USD
30D-8.12%
Vs. base value-25.3%
Research summary
EXPE.US latest organized financial period shows revenue grew +7.61% YoY and net income grew +4.86% YoY. Current price is about 250 USD, while the model base case is about 334 USD; the current price sits -25.3% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue15B USD
Net income1B USD
Free cash flow3B USD
Operating cash flow4B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:28
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price249.59 USD
Base value334.30 USD
Vs. base-25.3%
Price date2026/04/29
206.64 USD334.30 USD435.60 USD
-25.34%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
206.64 USD334.30 USD435.60 USD
-25.34%
334.30 USDCurrent price is 25.3% below the base model value.Adjusted reference: 353.53 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-3.4%
Current price implies roughly -3.4% annualized FCF growth.
-3.4%Current price implies roughly -3.4% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
93.67 USD93.67 USD93.67 USD
+166%
93.67 USDCurrent price is 166.4% above the base model value.
Updated: 2026/04/29 15:28
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Restructuring charges | Restructuring | -85M USD | Medium |
| 2024/12/31 | Restructuring charges | Restructuring | -126M USD | Medium |
| 2023/12/31 | Business sale gain/loss | Asset sale gain/loss | 20M USD | Medium |
| 2022/12/31 | Business sale gain/loss | Asset sale gain/loss | 9M USD | Medium |
| 2021/12/31 | Business sale gain/loss | Asset sale gain/loss | 1B USD | Medium |
| 2021/12/31 | Restructuring charges | Restructuring | -130M USD | Medium |
| 2020/12/31 | Business sale gain/loss | Asset sale gain/loss | -31M USD | Medium |
| 2020/12/31 | Restructuring charges | Restructuring | -547M USD | Medium |
| 2025/09/30 | Restructuring charges | Restructuring | -65M USD | Medium |
| 2025/06/30 | Restructuring charges | Restructuring | -90M USD | Medium |
| 2025/03/31 | Restructuring charges | Restructuring | -21M USD | Medium |
| 2024/09/30 | Restructuring charges | Restructuring | -123M USD | Medium |
| 2024/06/30 | Restructuring charges | Restructuring | -133M USD | Medium |
| 2024/03/31 | Restructuring charges | Restructuring | -76M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 15B USD | 1B USD | 1B USD | 3B USD | 9.81 | 10.45 |
| 2024/12/31 | Annual | 14B USD | 1B USD | 1B USD | 2B USD | 8.95 | 9.87 |
| 2023/12/31 | Annual | 13B USD | 797M USD | 777M USD | 2B USD | 5.31 | 5.18 |
| 2022/12/31 | Annual | 12B USD | 352M USD | 343M USD | 3B USD | 2.17 | 2.11 |
| 2021/12/31 | Annual | 9B USD | 12M USD | -938M USD | 3B USD | -1.8 | -9 |
Ad placement