返回排名列表

Expedia Group, Inc. (EXPE)

合理估值
Consumer CyclicalTravel ServicesUnited States

基本面

71

价格

$261.39

市值

$31.42B

第一部分 · 这家公司值多少

概览

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.

盈利方式

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.

分部营收

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.

护城河

网络效应 · 狭窄

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.

需求驱动因素

周期性

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.

主要风险

  • 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.

看多理由

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.

看空理由

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.

资产负债表与流动性

营收

$15.70B

最近12个月(截至2026/6/30)

净利润

$2.04B

最近12个月(截至2026/6/30)

自由现金流

$3.11B

股东权益合计

$1.28B

负债合计

$21.91B

流动比率

0.80

利息覆盖率

7.06

债务/EBITDA

2.06

每股收益

营收与净利润

自由现金流

收入构成

历史财务表

利润率变化

债务变化

债务负担有多重

增长一览表

增长 — 营业收入

公允价值估算

一般情形合理估值

公允价值

$288.06

当前价格

$261.39

安全边际

+9.3%

公允价值区间

$202.34 - $373.79

所用估值方法之间的离散区间,并非经过统计校准的置信区间。

估算方法

分析师目标价:$338.83
现金流折现法(DCF):$378.69
市盈率法(P/E):$191.64
格雷厄姆成长公式:$258.85
盈利能力价值(EPV):$131.60
合理市净率(P/B):$228.46
股息折现模型(戈登模型):$19.95
P/FFO(运营资金):$304.84
周期中段收益:$147.50
市销率法(P/S):$219.59
分析师共识:买入 (21B / 24H / 0S)
最近财报超预期:+7.95%

估值指标

市盈率(P/E)

16.46

ROE

100.8%

市净率(P/B)

24.94

P/FCF

6.76

毛利率

-

ROIC

22.8%

盈利能力雷达图

价值创造(经济护城河)

ROIC

22.8%

WACC

11.1%

ROIC − WACC

+11.7 pp

ROIC 超过资本成本:公司正在为股东创造价值。

基本面分析标准

通过(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

未通过(6)

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

不可用(3)

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

Piotroski F-评分

5/9

信号混杂:部分领域需关注

score
criteria

盈利质量

2.56

高质量:盈利有现金流支撑

股权稀释

-4.3%

正在回购股份,对股东友好

机构持股

公司治理

管理团队

姓名职位年龄
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-

审计风险

5

董事会风险

10

薪酬风险

9

股东权利风险

10

第二部分 · 价格与买入时机

这一部分不判断公司是否值得拥有:它帮助你在基本面说服你之后,选择何时买入。包含:技术分析、潜力、历史回撤、Gamma 敞口。

文件

  • 年度报告(10-K)

    对公司业务、财务业绩和风险的年度概述。

    提交日期:2026-02-13

    查看文件
  • 季度报告(10-Q)

    最近三个月财务表现的最新情况。

    提交日期:2026-08-06

    查看文件
  • 临时报告(8-K)

    关于重大事件(如管理层变动或重要公告)的通知。

    提交日期:2026-08-05

    查看文件

via SEC EDGAR

损益历史

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