Expedia Group

Digital Transformation And Rising Middle Class Will Expand Travel Opportunities

AnalystHighTarget

Not Invested

Community Contributor

Published

13 Apr 25

Updated

07 May 25

n/a

AnalystHighTarget's Fair Value

n/a

39.5%

2.1%

39.5%

2.1%

You can edit this narrative until May 12 6:00 AM. Then, changes will post as Updates.

Author's Valuation

US$280.795.8% undervalued

AnalystHighTarget Fair Value

Narrative

Updates4

Shared on 07 May 25

Fair value Increased 7.74%

Shared on 30 Apr 25

Fair value Decreased 0.48%

AnalystHighTarget made no meaningful changes to valuation assumptions.

Shared on 23 Apr 25

Fair value Increased 12%

AnalystHighTarget has increased future PE multiple from 13.7x to 15.3x.

Shared on 16 Apr 25

Fair value Decreased 5.50%

AnalystHighTarget made no meaningful changes to valuation assumptions.

AnalystHighTarget Fair Value

US$280.79

5.8% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

6.55%

Hospitality revenue growth rate

0.50%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

8.79%

Calculation

US$3.70b

Earnings '28

10.84x

PE Ratio '28

US$40.07b

Market Cap '28

US$40.07b

Market Cap '28

110.80m

No. shares '28

US$361.60

Share Price '28

US$361.60 Share Price '28

Discounted to 2025 @ 9.06% p.a.

US$278.76

Fair Value '25