Valuation models
price $285.93 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused209.95 – 285.09241.3518% overvaluedDCF · Perpetuity growth · 10y250.30 – 334.01285.49at modelDCF · EBITDA exit · 5y609.29 – 663.98635.8955% undervaluedDCF · EBITDA exit · 10y557.44 – 653.40603.1153% undervaluedP/E · peers258.69 – 549.03437.4735% undervaluedP/E · own history360.30 – 643.90416.1531% undervaluedPEG—526.3646% undervaluedEV/EBITDA · peers204.60 – 491.44323.6412% undervaluedEV/Revenue · peers465.21 – 795.86615.3054% undervaluedEarnings power value41.93 – 56.6848.08495% overvaluedDividend discount27.09 – 53.8738.08651% overvaluedWall St. consensus target—330.0013% belowCost of capital (WACC)—9.06%—
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
241.35
Expedia Group closed at $285.93 — overvalued by 18% vs model.
209.95the model's range285.09
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
38.08 – 635.89
Wall St. target
330.00 13% below
Above model, 1y
19 of 30 days
How it is valued
Valued asMature & Stable
Low/slowing growth (~7% recent)Decelerated from ~23% 5y CAGRModerate margins (9% net margin)Highly cyclical earningsHigh leverage (D/E 5.2x)Strong FCF yield (9.5%)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.