TopFunds

Expedia Group

NASDAQ: EXPE

Stock price

279.35 USD

(+83.44%) 5 years

HotelsResorts & Cruise LinesTravel Services

Insider Transactions

5Y price score: 114
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: +83.44%
DATE RANGE:
USD PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
DateActionSharesPriceShare ValueHoldingNameTitleSource
24-aug.-26Sale(1,004)335.0(336,340)104,331Dzielak Robert Jofficer: Chief Legal Officer & Sec'ylink
18-aug.-26Sale(2,810)323.7(909,456)12,006Soliday Lance Aofficer: SVP & Chief Accounting Officerlink
17-aug.-26Sale(2,000)330.5(661,000)105,335Dzielak Robert Jofficer: Chief Legal Officer & Sec'ylink
13-aug.-26Sale(3,133)328.5(1,029,250)29,833Jacobson Craig Adirectorlink
11-aug.-26Sale(3,003)315.0(945,945)103,829Dzielak Robert Jofficer: Chief Legal Officer & Sec'ylink
01-jul.-26Award3--1,565Von Furstenberg Alexanderdirectorlink
01-jul.-26Award37--2,006Menendez-Cambo Patriciadirectorlink
01-jul.-26Award19--2,126KHOSROWSHAHI DARAdirectorlink
01-jul.-26Award6--54Dubugras Henrique Vasoncelosdirectorlink
01-jul.-26Award34--2,921Clinton Chelseadirectorlink

185.3

52-week range

342.0

279.35

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

14.8 %

Dividend Yield TTM

0.7 %

Market cap $

$ 31,985

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

17.4

Price / Book TTM

28

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

1.8

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

26.6 %

84.5 %

165.2 %

Free cash flow per share growth

49 %

172 %

443.7 %

Earnings per share growth

188.7 %

151.6 %

72.1 %

Dividends

Previous dividend:0.48 per share, Paid, Ex-div date Aug 27, 2026

Analyst ratings

Price Target Low

235

Price Target High

430

Price Target Median

325

Buy

36

Hold

38

Sell

2

Financials

all figures in USD Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
5.7
1.8
2.4
2.7
3.8
(19)
(1.8)
2.2
5.3
9
9.8
5.6%
0.4
0.4
0.5
0.5
0.6
0.6
02FCF per share
4.3
5.3
7
7.2
10.7
(32.7)
20.5
17.2
12.3
16.9
23.6
18.5%
12.4
14
15.6
17.4
19.4
20.2
03Dividends per share
Help
Adjusted for splitsLearn more
0.8
1
1.2
1.2
1.3
0.3
-
-
-
-
1.6
6.7%
-
-
-
-
-
-
04Dividends payout, %
14.2%
53.3%
46.5%
45.8%
34.5%
(4.7)%
558.3%
-
-
-
15.5%
0.9%
-
-
-
-
-
-
05Revenue
$ 6,672
$ 8,774
$ 10,060
$ 11,223
$ 12,067
$ 5,199
$ 8,598
$ 11,667
$ 12,839
$ 13,691
$ 14,733
8.2%
$ 15,948
$ 17,262
$ 18,685
$ 20,225
$ 21,893
$ 22,549
06ㅤ% Change
-
31.5%
14.7%
11.6%
7.5%
(56.9)%
65.4%
35.7%
10.1%
6.6%
7.6%
8.2%
8.2%
8.2%
8.2%
8.2%
8.2%
8.2%
07Net Income
764.5
281.8
378
406
565
(2,612)
12
352
797
1,234
1,294
5.4%
52.9
57.2
61.9
67.1
72.6
74.8
08ㅤ% Margin
11.5%
3.2%
3.8%
3.6%
4.7%
(50.2)%
0.1%
3%
6.2%
9%
8.8%
0.3% A
0.3%
0.3%
0.3%
0.3%
0.3%
0.3%
09CFO
1,368
1,564
1,799
1,975
2,767
(3,834)
3,748
3,440
2,690
3,085
3,880
11%
2,405
2,603
2,818
3,050
3,302
3,401
10ㅤ% Of revenue
20.5%
17.8%
17.9%
17.6%
22.9%
(73.7)%
43.6%
29.5%
21%
22.5%
26.3%
15.1% A
15.1%
15.1%
15.1%
15.1%
15.1%
15.1%
11CAPEX
(787)
(749.3)
(710.3)
(878)
(1,160)
(797)
(673)
(662)
(846)
(756)
(770)
(0.2)%
(768.3)
(766.6)
(765)
(763.3)
(761.6)
(760)
12ㅤ% Change
-
(4.8)%
(5.2)%
23.6%
32.1%
(31.3)%
(15.6)%
(1.6)%
27.8%
(10.6)%
1.9%
(0.2)% A
(0.2)%
(0.2)%
(0.2)%
(0.2)%
(0.2)%
(0.2)%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
581
815
1,089
1,097
1,607
(4,631)
3,075
2,778
1,844
2,329
3,110
18.3%
1,637
1,837
2,053
2,287
2,540
2,641
14Total assets
15,504
15,778
18,516
18,033
21,416
18,690
21,548
21,561
21,642
22,388
24,452
4.7%
25,592
26,785
28,034
29,340
30,708
32,140
15ㅤ% Change
-
1.8%
17.4%
(2.6)%
18.8%
(12.7)%
15.3%
0.1%
0.4%
3.5%
9.2%
4.7%
4.7%
4.7%
4.7%
4.7%
4.7%
4.7%
16Total liabilities
9,916
10,084
12,365
12,352
15,880
14,664
17,996
17,833
18,856
19,589
21,905
8.3%
22,926
23,995
25,113
26,284
27,509
28,792
17ㅤ% Of assets
64%
63.9%
66.8%
68.5%
74.2%
78.5%
83.5%
82.7%
87.1%
87.5%
89.6%
89.6% A
89.6%
89.6%
89.6%
89.6%
89.6%
89.6%
18Shareholders Equity
5,588
5,693
6,151
5,681
5,536
4,026
3,552
3,728
2,786
2,799
2,547
(7.6)%
2,666
2,790
2,920
3,056
3,199
3,348
19Net Debt
1,507
1,363
1,402
1,274
2,155
5,366
4,699
2,456
2,342
2,348
(307)
-
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
134,018
154,517
156,385
152,889
149,884
141,414
149,734
161,751
150,228
137,919
131,943
(0.2)%
131,737
131,532
131,327
131,122
130,918
130,714
21ㅤ% Change
-
15.3%
1.2%
(2.2)%
(2)%
(5.7)%
5.9%
8%
(7.1)%
(8.2)%
(4.3)%
(0.2)%
(0.2)%
(0.2)%
(0.2)%
(0.2)%
(0.2)%
(0.2)%
22ROA
4.9%
1.8%
2%
2.3%
2.6%
(14)%
0.1%
1.6%
3.7%
5.5%
5.3%
-
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
23ROE
13.7%
5%
6.1%
7.2%
10.2%
(64.9)%
0.3%
9.4%
28.6%
44.1%
50.8%
-
2%
2.1%
2.1%
2.2%
2.3%
2.2%
24Interest coverage
3.3
2.7
3.4
3.8
5.2
(4.2)
0.5
3.9
4.2
5.4
7.2
-
-
-
-
-
-
-
25Dividend Yield
0.7%
0.9%
1%
1.1%
1.2%
0.7%
0.3%
-
-
-
0.6%
-
-
-
-
-
-
-
26P/E Ratio
21.2
60.6
48.1
41.6
28.2
(7)
(100.4)
38.9
27.6
19.8
27.5
-
-
-
-
-
-
-
27Stock price range
78-137
92-132
112-160
100-138
94-139
46-132
123-188
84-214
88-155
109-191
137-289
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
16,179
17,034
18,159
16,893
15,918
18,723
27,060
13,725
22,005
24,490
35,517
8.2%
32,683
35,794
39,217
42,982
47,123
-
29FCF Yield
3.6%
4.8%
6%
6.5%
10.1%
(24.7)%
11.4%
20.2%
8.4%
9.5%
8.8%
9.3%
5%
5.1%
5.2%
5.3%
5.4%
-
30Average stock price
107.6
111.6
136
118.9
116.9
89
155.8
148.7
121.5
150.2
213
7.1%
248.1
272.1
298.6
327.8
359.9
-
31 CEO
AG
Ariane Gorin