ランキングに戻る

Expedia Group, Inc. (EXPE)

適正価値
Consumer CyclicalTravel ServicesUnited States

ファンダメンタル

71

株価

$261.39

時価総額

$31.42B

パート1 · 企業の価値

概要

Expedia Group runs online travel booking sites — Expedia, Hotels.com, Vrbo, Orbitz, Travelocity and others — where travellers book hotels, flights, car rentals and vacation homes. It owns none of the hotels or planes it sells; it is an intermediary between travel suppliers and travellers, earning a cut of each booking. Alongside its consumer-facing sites it also runs a business-to-business unit that supplies its booking technology and inventory to airlines, banks and other companies who resell travel under their own name.

収益の仕組み

Most revenue is a commission or margin earned on each travel booking, plus advertising revenue from hotels and other suppliers paying for better placement in search results. Some bookings are recorded as the full value the traveller pays (the merchant model, mainly for hotel rooms Expedia buys and resells) and others as just the fee Expedia earns for facilitating a booking made directly between traveller and supplier (the agency model); either way, revenue depends on how many trips people book and how much each trip costs.

セグメント別売上高

B2C64.3%

Consumer travel booking across Expedia, Hotels.com, Vrbo and other traveller-facing brands — the core of the business.

B2B32.9%

Booking technology and travel inventory supplied to airlines, banks and other companies that resell travel under their own brand.

trivago2.8%

Hotel price-comparison advertising revenue from trivago's metasearch websites, a majority-owned separate business.

競争優位性(moat)

ネットワーク効果 · 狭い

A large selection of hotels and flights attracts travellers, and a large base of travellers in turn gives Expedia's sites leverage to negotiate inventory and rates from suppliers — the classic two-sided marketplace effect. But Booking.com is comparably large or larger in much of the world, and Google increasingly inserts itself into travel search, so Expedia's network advantage does not translate into pricing power the way a dominant marketplace elsewhere might.

需要を左右する要因

景気循環型

Travel spending is discretionary and one of the first things households and businesses cut when money is tight, so bookings and the fees Expedia earns on them fall in an economic downturn or during any event that discourages travel. The B2B unit, which supplies other companies' travel offerings, adds some diversification, but it depends on the same underlying travel demand.

主なリスク

  • Discretionary spending sensitive to the economy — Travel is one of the easiest expenses for a household to cut, so bookings and revenue can fall quickly in a downturn, a pandemic, or any event that makes people wary of travelling.
  • Dependence on hotel and airline supply relationships — Expedia needs travel suppliers willing to list inventory on its sites at competitive rates; a major hotel chain or airline pulling back availability or favouring a rival platform can directly reduce what Expedia has to sell.
  • Competition from Booking.com and Google — Booking Holdings operates a comparably large or larger travel marketplace in much of the world, and Google increasingly surfaces flight and hotel search results directly, both competing for the same traveller before they ever reach an Expedia site.
  • Cybersecurity and data protection — Expedia holds large volumes of traveller payment and personal data across many brands and markets, and a significant breach could bring regulatory penalties, litigation and reputational damage.

強気材料

Buyers argue that the B2B segment is growing faster than the core consumer business and diversifies where Expedia's revenue comes from, that high-margin advertising revenue from hotel partners is expanding, and that cost discipline has improved profitability even as gross bookings growth has moderated.

弱気材料

Sellers fear that travel spending is among the first things cut when the economy weakens, that Booking.com's comparable scale and Google's growing role in travel search limit how much pricing power Expedia can exert, and that a shift of bookings toward the lower-margin B2B channel could weigh on overall profitability.

Written by the editors, published on 2026年8月18日

Direct competitors

Who this company fights with for the same customers

Compare

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

P/E: 1.0Score: 80Market cap: $118.27B

The largest online travel agency group worldwide, whose Booking.com, Priceline, Agoda and Kayak brands sell the same hotel rooms, flights and rental cars to the same leisure travellers Expedia targets, and which Expedia names first among its competitors in its 10-K.

P/E: 36.6Score: 74Market cap: —

Competes head-on with Expedia's Vrbo brand for short-term and vacation rental bookings, and has extended into hotels, tours and activities — the same lodging and experiences spend Expedia collects commissions on.

P/E: 7.7Score: 61Market cap: $25.21B

The dominant online travel platform in China and, through the Trip.com and Skyscanner brands, an increasingly aggressive bidder for the same international flight and hotel bookings Expedia sells outside the United States.

P/E: 203.8Score: 62Market cap: $4.16B

The leading online travel agency in India, competing for the flight, hotel and holiday-package bookings of one of the fastest-growing travel markets, where Expedia also sells.

Tripadvisor, Inc.TRIP

Named by Expedia in its 10-K: its metasearch and review site, together with Viator, intercepts travellers at the moment they choose a hotel or an activity and monetises that same booking intent.

Alphabet Inc. (Google)GOOGL

Expedia's 10-K names Google as a competitor because Google Flights and Google Hotels place supplier offers directly in search results, capturing travellers before they ever reach an Expedia site.

貸借対照表と流動性

売上高

$15.70B

直近12か月(2026/6/30まで)

純利益

$2.04B

直近12か月(2026/6/30まで)

フリーキャッシュフロー

$3.11B

自己資本合計

$1.28B

負債合計

$21.91B

流動比率

0.80

利払い倍率

7.06

負債/EBITDA

2.06

一株当たり利益(EPS)

売上高と純利益

フリーキャッシュフロー

収益内訳

財務推移表

利益率の推移

負債の推移

負債の重さ

成長率グリッド

成長率 — 売上高

適正価値の推定

一般的なケース適正価値

適正価値

$288.06

現在株価

$261.39

安全マージン

+9.3%

適正価値レンジ

$202.34 - $373.79

使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。

推定方法

アナリストの目標株価:$338.83
ディスカウンテッド・キャッシュフロー(DCF):$378.69
利益倍率(P/E):$191.64
グレアムの成長公式:$258.85
収益力価値(EPV):$131.60
正当化されたP/B:$228.46
配当割引モデル(ゴードン):$19.95
P/FFO(運用から生まれる資金):$304.84
中間サイクル利益:$147.50
売上高倍率:$219.59
アナリスト・コンセンサス:買い (21B / 24H / 0S)
直近の決算サプライズ:+7.95%

バリュエーション指標

P/E レシオ

16.46

ROE

100.8%

P/B レシオ

24.94

P/FCF

6.76

粗利益率

-

ROIC

22.8%

収益性レーダー

価値創造(経済的モート)

ROIC

22.8%

WACC

11.1%

ROIC − WACC

+11.7 pp

ROICが資本コストを上回っています。企業は株主のために価値を創出しています。

ファンダメンタル分析基準

合格(18)

  • EPS shows upward trend
  • Price CAGR 8.62%
  • ROIC 22.7%
  • P/FCF 6.76
  • Operating Margin 16.0%
  • Positive Free Cash Flow
  • CapEx intensity
  • Current Ratio
  • Interest Coverage
  • Debt/EBITDA
  • Return on Tangible Assets
  • ROE 184.8%
  • Revenue Growth 5Y 23.2%
  • Earnings Surprise avg 16.6%
  • Earnings Quality (OCF/NI) 2.56
  • Share Dilution -4.3%
  • Net Margin Trend 13.0% vs 7.9%
  • Piotroski F-Score 5/9

不合格(6)

  • P/B Ratio 24.94
  • Debt/Equity ratio
  • Low reliance on intangibles
  • Price below Graham Number
  • DCF valuation (Overvalued)
  • Analyst Consensus 47% Buy

データなし(3)

  • Gross Margin NaN%
  • Dividend Payout NaN%
  • PEG Ratio (need PE > 0 and growth > 0)

Piotroski F-スコア

5/9

まちまちのシグナル:一部の領域に注意が必要

score
criteria

利益の質

2.56

高品質:利益はキャッシュに裏付けられている

株式希薄化

-4.3%

株式を買い戻している。株主に友好的

機関投資家の保有

ガバナンス

経営陣

氏名役職年齢
Mr. Barry DillerExecutive Chairman of the Board & Senior Executive83
Ms. Ariane GorinCEO & Director51
Mr. Lance A. SolidaySenior VP & Chief Accounting Officer52
Mr. Robert John Dzielak Esq., J.D.Chief Legal & People Officer and Corporate Secretary54
Mr. Derek Andersen C.F.A.Chief Financial Officer46
Mr. Ramana ThumuChief Technology Officer-
Mr. Rob BevegniVice President of Investor Relations-
Mr. Eric HartChief Strategy, Business & Corporate Development Officer-
Mr. Jochen KoedijkChief Marketing Officer45
Ms. Susanne SvenssonHead Of Brand Marketing EMEA-

監査リスク

5

取締役会リスク

10

報酬リスク

9

株主権利リスク

10

パート2 · 株価と買い時

この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。

書類

  • 年次報告書(10-K)

    事業内容、財務実績、リスクをまとめた年次の概要。

    提出日: 2026-02-13

    書類を見る
  • 四半期報告書(10-Q)

    直近3か月間の業績に関する最新情報。

    提出日: 2026-08-06

    書類を見る
  • 臨時報告書(8-K)

    経営陣の交代や重要な発表など、大きな出来事に関するお知らせ。

    提出日: 2026-08-05

    書類を見る

via SEC EDGAR

業績推移

via SEC EDGAR

Latest News

Recent headlines for EXPE, sourced from Markets Gazette.

  • 8/5/2026NEUTRAL
    Expedia, Block, Western Digital, & Sandisk All Report Results | Closing Bell

    Expedia Group, Inc. (EXPE) is among the companies scheduled to report earnings. While the specific results are not detailed in this announcement, the market will be closely watching key performance indicators such as bookings, revenue growth, and profitability. Investors will also be looking for management's outlook on future travel trends and the company's strategic initiatives. The broader market context, as discussed in the 'Closing Bell' segment, will also influence investor sentiment towards EXPE and its peers.

  • 7/24/2026NEUTRAL
    How to play the Expedia share price

    Expedia Group Inc. is positioned to navigate the current travel sector volatility, according to analysis by Matthew Partridge. While the broader travel industry faces headwinds, Expedia's business model and market position suggest resilience. The article explores potential strategies for investors looking to engage with Expedia's share price, offering insights into how to approach the stock amidst sector-wide uncertainties. Investors are advised to consider the company's specific performance metrics and strategic initiatives when evaluating potential trades.

  • 5/25/2026POSITIVE
    If You Invested $1000 In Expedia Group Stock 20 Years Ago, You Would Have This Much Today

    An investment of $1000 in Expedia Group stock 20 years ago would have yielded a substantial return, illustrating the long-term growth potential of the online travel sector. While the exact current value is not provided, the premise of the article highlights significant capital appreciation for early investors. This suggests Expedia has successfully navigated market changes and expanded its offerings, benefiting from the increasing trend of online bookings and travel planning. For potential investors, this historical performance underscores the importance of identifying companies with strong growth trajectories in evolving industries.

  • 3/6/2026POSITIVE
    Expedia Group (EXPE) Stock Is Trending Overnight: What You Should Know

    Expedia Group (EXPE) shares climbed in after-hours trading, extending their strong regular session performance. This upward momentum occurred despite an insider selling 8,225 shares for approximately $1.82 million. The stock's positive trajectory, coupled with a historical upgrade from Sell to Neutral by Goldman Sachs in March 2021, suggests renewed investor confidence in Expedia's growth potential within the online travel sector. The stock's rise indicates the market is pricing in positive future prospects for Expedia, potentially linked to operational improvements or a recovery in the tourism industry.

via Markets Gazette