EXPE Fair Value Estimate
Blended fair value estimate based on DCF, Graham Number, and earnings-based models.
Expedia Group Inc
Expedia Group, Inc. brands power travel for everyone, everywhere through our global platform. Driven by the core belief that travel is a force for good, Expedia Group™ helps people experience the world in new ways and build lasting connections. Expedia Group's three flagship consumer brands are Expedia®, Hotels.com®, and Vrbo®. Its B2B arm, Private Label Solutions, delivers industry-leading technology solutions to fuel partner growth and success, while facilitating memorable experiences for travelers. Expedia Group Advertising helps partners extend their reach and connect with travelers across its travel sites and a broad range of offsite channels through its travel media network. © 2025 Expedia, Inc., an Expedia Group company. All rights reserved. Expedia Group and the Expedia Group logo are trademarks of Expedia, Inc. CST: 2029030-50.
Current Price
$217.73
+0.26%GoodMoat Value
$183.55
15.7% overvaluedExpedia Group's current price of $237.24 is approximately 29% above the GoodMoat Target of $183.55, indicating an unfavourable valuation with a negative margin of safety. While the P/E of 22.4x is slightly below the sector average, the stock's quality is challenged by high debt and a low moat score, failing the initial gate for a value investor.
Blended fair value estimate based on DCF, Graham Number, and earnings-based models.
Graham Number, PEG-based, and Earnings-based models
View Fair Value →Expedia Group Inc (EXPE) valuation analysis using multiple fair value methodologies. GoodMoat calculates a blended fair value target using discounted cash flow (DCF) analysis, the Graham Number, and earnings-based valuation models.
The GoodMoat Fair Value target for Expedia Group Inc is $183.55. The current stock price is $217.73, suggesting the stock is 18.6% overvalued.
The price-to-earnings (P/E) ratio is 17.93. Price-to-book ratio is 20.78. Price-to-sales ratio is 1.76. Enterprise value to EBITDA is 7.57. PEG ratio is -0.19.
GoodMoat's valuation models include the Graham Number (based on EPS and book value), an earnings-based model (discounted future EPS), and a PEG-adjusted valuation. The three models are averaged to produce a blended fair value estimate. Use these tools alongside the DCF calculator and reverse DCF to form a comprehensive view of Expedia Group Inc's intrinsic value.