Expedia Group, Inc. (EXPE)
Transportation Services
Latest Price
$280.83
TTM P/E
17.55
Normalized P/E
37.21
Div Yield
0.63%
Book Value
9.99
P/B Ratio
28.11
Valuation metrics
adjust assumptions →EPS: $9.81
Book value / share: $10.98
Formula: √(22.5 × EPS × BVPS)
Graham Number
$49.22
82% downside
Norm. op. income: $1.0B (median of 7yr)
Tax rate: 26%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$61.52
78% downside
Base FCF: $2.8B (median of recent 5yr)
Growth: 8%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$489.97
+74% upside
EPS: $9.81
Target P/E: 37×
Formula: EPS × P/E
P/E Fair Value
$362.97
+29% upside
Institutional Ownership
100.0% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 10.27M | $2.63B | 8.98% | -223.1K | 2026-06-30 |
| VANGUARD CAPITAL MANAGEMENT LLC | 7.48M | $1.91B | 6.53% | -123.0K | 2026-06-30 |
| VANGUARD PORTFOLIO MANAGEMENT LLC | 5.81M | $1.49B | 5.07% | -104.5K | 2026-06-30 |
| STATE STREET CORP | 5.67M | $1.45B | 4.96% | +80.0K | 2026-06-30 |
| GEODE CAPITAL MANAGEMENT, LLC | 3.99M | $1.03B | 3.49% | -33.4K | 2026-06-30 |
| WINDACRE PARTNERSHIP LLC | 3.91M | $1.00B | 3.42% | +476.1K | 2026-06-30 |
| AQR CAPITAL MANAGEMENT LLC | 3.10M | $794.0M | 2.71% | +554.9K | 2026-06-30 |
| NORGES BANK | 2.87M | $734.0M | 2.51% | -172.7K | 2026-06-30 |
| Invesco Ltd. | 2.42M | $620.0M | 2.12% | -36.0K | 2026-06-30 |
| JPMORGAN CHASE & CO | 2.42M | $641.0M | 2.11% | -3.00M | 2026-06-30 |