Expedia Group, Inc. (EXPE)
NASDAQ · Consumer Discretionary · market cap 27.10B
Share price
$298.99
At the last nightly close
Intrinsic value
$123.96
Range $123.96 – $339.06 — the conservative figure is the low end.
Margin of safety
-58.5%
($123.96 − $298.99) ÷ $298.99
EV / EBIT
78.1
On the median operating profit of 15 fiscal years through 2025.
How these numbers are computed
The valuations are calculated in Python from filed accounts, not written by a language model. Three methods run side by side: earnings power value, which capitalises a normalised operating profit; a free-cash-flow model; and the Graham Number as an asset-side cross-check. The conservative figure above starts from the lower of the first two; the Graham Number never enters it.
The frame gives no credit for growth unless the company has earned it: only a return on invested capital that has beaten the cost of capital year after year earns a growth credit, and that credit is capped. A company that compounds will therefore usually read as expensive against it — that is deliberate. It is a price-discipline floor, not a price target, and it is not a view on what the shares will do.
The EV/EBIT ranking uses the median operating profit of up to fifteen fiscal years — a full cycle — where the free screeners use the last twelve months. When the data cannot support a method, the figure reads n/a rather than a number: a free-cash-flow valuation on a bank, a PEG on erratic earnings, a multiple on a company with no operating profit to speak of.
Fundamentals from SEC EDGAR. Prices, market data and technicals from yfinance. Valuation computed 2026-10-21.
Key metrics
Market position
Annual financials
| Period | Revenue | Operating income | Net income | EPS | Free cash flow |
|---|---|---|---|---|---|
| 2025-FY | 14.73B | 2.16B | 1.29B | 10.32 | 3.11B |
| 2024-FY | 13.69B | 1.67B | 1.23B | 9.39 | 2.33B |
| 2023-FY | 12.84B | 1.53B | 797.0M | 5.50 | 1.84B |
| 2022-FY | 11.67B | 1.19B | 352.0M | 2.24 | 2.78B |
| 2021-FY | 8.60B | 186.0M | 12.0M | -1.80 | 3.08B |
Filed figures from SEC EDGAR, in the reporting currency.
Next earnings
Recent news
- Expedia (EXPE) Earnings: Latest Report, Earnings Call & Financialspublic.com
- Could Expedia (EXPE) Stock Keep Rising as B2B Growth Fuels its Next Phase?finance.yahoo.com
- Expedia Group (NASDAQ:EXPE) Stock Plunges Despite Q1 Earnings Beat | ChartMill.comchartmill.com
- Expedia (EXPE) Stock Slips As Margin Gains Meet Profit Taking - Simply Wall St Newssimplywall.st
- Expedia (NASDAQ:EXPE) Beats Expectations in Strong Q2 CY2026, Quarterly Revenue Guidance Slightly Exceeds Expectations - StockStorystockstory.org
Headlines link to their source. Sperio does not republish article text.
The figures above are the arithmetic. To see what a board of eight AI agents makes of them — macro, sector, filings, news and a devil's advocate whose only job is to attack the thesis — run the full analysis on EXPE.
Run the board on EXPE10 free analyses · no signup, no card
This page presents computed figures and filed financial data for information only. It is not investment advice, not a recommendation to buy or sell any security, and not a statement about what these shares will do. Sperio is a research tool, not an investment adviser. Figures are derived automatically from public filings and market data and may be incomplete, out of date or wrong. See the Terms & Disclaimer.