Expedia Group
S&P 500
$280.83
+1.43%
Delayed · cached 15 min
Fair value analysis
EXPE
Expedia Group
$280.83
Close used for this calculation
$335.00Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
40/100
Quality radar
Consensus fair value
$335.00
Below FV▲ +19.3% against the close used
Model range $138.42 – $467.99
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$138.42Fair value$335.00Bull$467.99
FairClose
52-week traded range
52W low $188.5152W high $339.13
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Expedia Group closed at $280.83, 16.2% below the consensus fair value of $335.00 drawn from 6 valuation models.
Financial DNA score 40/100 — Average. P/E of 28.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$467.99
+66.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
P/E Fair Value
$196.20
-30.1%
EPS × 20x (sector P/E)
EPS=9.81, Sector P/E=20x
Peter Lynch (PEG)
$138.42
-50.7%
EPS × Growth% (PEG = 1 is fair)
EPS=9.81, g=14.1%
EV/EBITDA
$350.93
+25.0%
(EBITDA × 17.1x − Net Debt) ÷ Shares
EBITDA=2.76B
Reverse DCF
$280.83
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12% | Historical: 14.1%
Margin of Safety
$249.07
-11.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=332.1, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.