What Is EXPE Fair Value?
Expedia Group (EXPE) fair value estimate using multiple valuation models, updated daily.
As of August 29, 2026, Expedia Group (EXPE) has a composite fair value estimate of $790.63 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $329.44, suggesting the stock is undervalued by 140.0%.
Data as of August 29, 2026 (today)
Composite Fair Value
Undervalued4 of 4 models$790.63
vs. current price of $329.44(+140.0%)
How Is EXPE Fair Value Calculated?
Four independent models estimate what EXPE is worth. Each uses different inputs and assumptions. The composite blends them by weight.
EXPE Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$1,554.81
+372.0%Undervalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$61.84
-81.2%Overvalued
Inputs used
EXPE Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$68.79
-79.1%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$495.78
+50.5%Undervalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $329.44 is 372.0% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $4.25B | $3.85B |
| Year 2 | $5.26B | $4.32B |
| Year 3 | $6.51B | $4.84B |
| Year 4 | $8.05B | $5.43B |
| Year 5 | $9.97B | $6.08B |
| Year 6 | $12.33B | $6.82B |
| Year 7 | $15.26B | $7.64B |
| Year 8 | $18.89B | $8.57B |
| Year 9 | $23.38B | $9.61B |
| Year 10 | $28.93B | $10.77B |
| Terminal Value | $376.14B | $140.07B |
What Are EXPE's Key Financial Metrics?
Earnings & Growth
Current Price
$329.44
EPS (TTM)
$16.44
Forward P/E
13.6
Profit Margin
13.0%
Cash & Balance Sheet
Free Cash Flow
3.4B
EBITDA
2.9B
Book Value
$10.08
Total Debt
5.7B
What Do Analysts Say About EXPE?
Low
$245.00
Average
$337.66
High
$417.00
Upside
+2.5%
EXPE Fair Value FAQ
What is the fair value of EXPE?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), EXPE's estimated fair value is $790.63. The stock is currently trading at $329.44, which makes it undervalued by our analysis.
How is EXPE's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is EXPE overvalued or undervalued?
Based on our analysis, EXPE is undervalued. The current price of $329.44 is 140.0% below our estimated fair value of $790.63.
What do Wall Street analysts say about EXPE?
35 analysts cover Expedia Group with a consensus rating of "Buy." The average price target is $337.66, ranging from $245.00 to $417.00. This implies 2.5% upside from the current price.