SuperworthExpedia Group, Inc. EXPE
Travel Services, Consumer Cyclical
$258.86
−0.47%
- Market cap
- $31.1B
- PE
- 16.1×
- 10y median 33.9×
- Forward PE
- Price to sales
- 2.0×
- EV/EBIT
- 11.5×
- Revenue, 12 months
- $15.7B
- +12% on a year ago
- Net margin
- 13.0%
- Free cash flow yield
- 14.4%
Expedia trades at 16.1× trailing earnings, cheaper than 99% of the last ten years. Revenue was $15.7B over the last twelve months, up 12% on a year earlier with a 13% net margin.
Charts
Financials
| Income statement | Q4 FY23 | Q1 FY24 | Q2 FY24 | Q3 FY24 | Q4 FY24 | Q1 FY25 | Q2 FY25 | Q3 FY25 | Q4 FY25 | Q1 FY26 | Q2 FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| $2.9B | $2.9B | $3.6B | $4.1B | $3.2B+10% | $3B+3% | $3.8B+6% | $4.4B+9% | $3.5B+11% | $3.4B+15% | $4.3B+14% | |
| Cost of revenue | $340M | $358M | $362M | $388M | $335M−2% | $357M−0% | $377M+4% | $376M−3% | $346M+3% | $377M+6% | $403M+7% |
| Gross profit | $2.5B | $2.5B | $3.2B | $3.7B | $2.8B+12% | $2.6B+4% | $3.4B+7% | $4B+10% | $3.2B+12% | $3B+16% | $3.9B+15% |
| R&D | $357M | $341M | $331M | $320M | $322M−10% | $320M−6% | $325M−2% | $310M−3% | $322M+0% | $324M+1% | $325M+0% |
| SG&A | $1.8B | $2B | $2.2B | $2.3B | $2B+11% | $2.1B+6% | $2.3B+7% | $2.4B+4% | $2.1B+8% | $2.3B+6% | $2.5B+9% |
| $104M | −$110M | $451M | $762M | $216M+108% | −$70M−36% | $485M+8% | $1B+36% | $420M+94% | $251M | $800M+65% | |
| Interest expense | $61M | $62M | $61M | $61M | $62M+2% | $58M−7% | $58M−5% | $62M+2% | $121M+95% | $111M+91% | $61M+5% |
| Pre-tax income | $171M | −$155M | $488M | $874M | $335M+96% | −$217M+40% | $423M−13% | $1.1B+29% | $254M−24% | $25M | $1B+143% |
| $35M | −$19M | $113M | $190M | $34M−3% | −$20M+5% | $101M−11% | $167M−12% | $42M+24% | $37M | $152M+51% | |
| Net income | $132M | −$135M | $386M | $684M | $299M+127% | −$200M+48% | $330M−15% | $959M+40% | $205M−31% | −$6M−97% | $878M+166% |
| $0.91 | −$0.99 | $2.80 | $5.04 | $2.20+142% | −$1.56+58% | $2.48−11% | $7.33+45% | $1.60−27% | −$0.05−97% | $7.16+189% | |
| 144.5M | 135.5M | 137.8M | 135.7M | 137.9M−5% | 128.6M−5% | 132.8M−4% | 131M−4% | 128.2M−7% | 121.8M−5% | 122.6M−8% |
From each company's 10-Q and 10-K filings. Fiscal years are four fiscal quarters added up; balance sheet lines are as of the period's end. Growth is on the same period a year earlier.
Estimates
Next earnings report: .
Analyst consensus for the next eight quarters, with the range from the lowest to the highest estimate, is part of Superworth Pro.
Peers
Companies in Travel Services within ten times Expedia's size, closest in size first.
| Company | Market cap | PE | Its 10y median PE | Fwd PE | P/S | Revenue growth | Net margin |
|---|---|---|---|---|---|---|---|
| EXPEExpedia Group, Inc. | $31.1B | 16.1× | 33.9× | 2.0× | +12% | 13.0% | |
| CCLCarnival Corporation & plc | $35.2B | 11.4× | 15.0× | 1.3× | +5% | 11.4% | |
| RCLRoyal Caribbean Cruises Ltd. | $75.5B | 17.4× | 17.0× | 4.0× | +9% | 23.5% | |
| ABNBAirbnb, Inc. | $96.2B | 36.7× | 34.5× | 7.3× | +14% | 20.4% | |
| BKNGBooking Holdings Inc. | $117.1B | 17.3× | 32.5× | 4.1× | +13% | 25.5% | |
| Peer median | $85.8B | 17.4× | 24.7× | 4.1× | +11% | 22.0% |
About
- Industry
- Travel Services
- Sector
- Consumer Cyclical
Valuation data, not investment advice. Prices as of .