
Expedia Group Inc
NASDAQ:EXPE

Intrinsic Value
The intrinsic value of one
EXPE
stock under the Base Case scenario is
235.75
USD.
Compared to the current market price of 171.79 USD,
Expedia Group Inc
is
Undervalued by 27%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Expedia Group Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Expedia Group Inc
Balance Sheet Decomposition
Expedia Group Inc
Current Assets | 9.8B |
Cash & Short-Term Investments | 4.5B |
Receivables | 3.3B |
Other Current Assets | 2.1B |
Non-Current Assets | 12.6B |
Long-Term Investments | 1.7B |
PP&E | 2.7B |
Intangibles | 7.7B |
Other Non-Current Assets | 496m |
Free Cash Flow Analysis
Expedia Group Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Expedia Group Inc
Revenue
|
13.7B
USD
|
Cost of Revenue
|
-1.4B
USD
|
Gross Profit
|
12.2B
USD
|
Operating Expenses
|
-10.6B
USD
|
Operating Income
|
1.7B
USD
|
Other Expenses
|
-430m
USD
|
Net Income
|
1.2B
USD
|
EXPE Profitability Score
Profitability Due Diligence
Expedia Group Inc's profitability score is 68/100. The higher the profitability score, the more profitable the company is.

Score
Expedia Group Inc's profitability score is 68/100. The higher the profitability score, the more profitable the company is.
EXPE Solvency Score
Solvency Due Diligence
Expedia Group Inc's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Score
Expedia Group Inc's solvency score is 34/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EXPE Price Targets Summary
Expedia Group Inc
According to Wall Street analysts, the average 1-year price target for
EXPE
is 207.07 USD
with a low forecast of 144.43 USD and a high forecast of 304.5 USD.
Dividends
Current shareholder yield for EXPE is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
EXPE
stock under the Base Case scenario is
235.75
USD.
Compared to the current market price of 171.79 USD,
Expedia Group Inc
is
Undervalued by 27%.