Voltar à classificação

Expedia Group, Inc. (EXPE)

Valor Justo
Consumer CyclicalTravel ServicesUnited States

Fundamental

71

Preço

$261.39

Capitalização de Mercado

$31.42B

Parte 1 · Quanto vale a empresa

Visão Geral

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.

Como gera receita

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.

Receita por segmento

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.

Vantagem competitiva

Efeitos de rede · Estreita

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.

O que impulsiona a procura

Cíclico

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.

Principais riscos

  • 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.

Os argumentos a favor

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.

Os argumentos contra

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 18 de agosto de 2026

Direct competitors

Who this company fights with for the same customers

Compare

Generated on 18 de setembro de 2026 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.

Balanço & Liquidez

Receita

$15.70B

Últimos 12 meses (até 30/06/2026)

Resultado Líquido

$2.04B

Últimos 12 meses (até 30/06/2026)

Fluxo de Caixa Livre

$3.11B

Capital Próprio Total

$1.28B

Passivo Total

$21.91B

Rácio de Liquidez

0.80

Cobertura de Juros

7.06

Dívida/EBITDA

2.06

Resultados Por Ação

Receita & Resultado Líquido

Fluxo de Caixa Livre

Decomposição dos Resultados

Demonstração histórica

Margens ao longo do tempo

A dívida ao longo do tempo

Quanto pesa a dívida

Grelha do crescimento

Crescimento — Receitas

Estimativa de Valor Justo

Caso geralJustamente Valorizada

Valor Justo

$288.06

Preço Atual

$261.39

Margem de Segurança

+9.3%

Intervalo de Valor Justo

$202.34 - $373.79

Dispersão entre os métodos de avaliação utilizados, não um intervalo de confiança calibrado estatisticamente.

Métodos de Estimativa

Preço-alvo dos analistas:$338.83
Fluxo de caixa descontado (DCF):$378.69
Multiplicador de lucros (P/E):$191.64
Fórmula de crescimento de Graham:$258.85
Valor da capacidade de gerar lucro (EPV):$131.60
P/B justificado:$228.46
Desconto de dividendos (Gordon):$19.95
P/FFO, fundos de operações:$304.84
Lucros de meio de ciclo:$147.50
Multiplicador sobre as receitas:$219.59
Consenso dos Analistas:Comprar (21B / 24H / 0S)
Última Surpresa de Resultados:+7.95%

Métricas de Avaliação

Rácio P/E

16.46

ROE

100.8%

Rácio P/B

24.94

P/FCF

6.76

Margem Bruta

-

ROIC

22.8%

Radar de Rentabilidade

Criação de Valor (Vantagem Competitiva)

ROIC

22.8%

WACC

11.1%

ROIC − WACC

+11.7 pp

O ROIC supera o custo do capital — a empresa está a criar valor para os acionistas.

Critérios de Análise Fundamental

Aprovado (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

Reprovado (6)

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

Indisponível (3)

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

Piotroski F-Score

5/9

Sinais mistos: algumas áreas requerem atenção

score
criteria

Qualidade dos Resultados

2.56

Alta qualidade: resultados respaldados por caixa

Diluição de Ações

-4.3%

A recomprar ações. Favorável ao acionista

Participações institucionais

Governação

Equipa Executiva

NomeCargoIdade
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-

Risco de Auditoria

5

Risco do Conselho

10

Risco de Remuneração

9

Risco dos Direitos dos Acionistas

10

Parte 2 · O preço e o momento de entrar

Esta parte não serve para saber se a empresa vale: serve para escolher quando comprá-la, depois que os fundamentos te convenceram. Dentro: análise técnica, potencial, quedas históricas, exposição gama.

Documentos

  • Relatório anual (10-K)

    Uma visão anual do negócio, dos resultados financeiros e dos riscos da empresa.

    Arquivado em 2026-02-13

    Ver documento
  • Relatório trimestral (10-Q)

    Uma atualização sobre o desempenho financeiro dos últimos três meses.

    Arquivado em 2026-08-06

    Ver documento
  • Relatório de fato relevante (8-K)

    Um aviso sobre um fato relevante, como uma mudança na liderança ou um grande anúncio.

    Arquivado em 2026-08-05

    Ver documento

via SEC EDGAR

Histórico de Resultados

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