Intrinsic Value of S&P & Nasdaq Contact Us

Expedia Group, Inc. EXPE NASDAQ

NASDAQ Global Select • Consumer Cyclical • Travel Services • US • USD

SharesGrow Score
63/100
4/7 Pass
SharesGrow Intrinsic Value
$431.75
+73.7%
Analyst Price Target
$271.56
+9.2%

Expedia Group, Inc. (EXPE) generated $3.88B in operating cash flow for fiscal year 2025. After capital expenditures of $770M, free cash flow was $3.11B.

Free cash flow margin was 21.1% of revenue. Cash conversion ratio was 3x, indicating earnings are backed by cash.

The company returned $200M in dividends and $1.93B in share buybacks to shareholders during the period.

Criteria supported by this page:

  • HEALTH (17/100, Fail) — weak cash flow raises concerns about debt servicing
  • MOAT (80/100, Pass) — $3.11B (21.1% FCF margin) supports a durable competitive advantage
  • INCOME (45/100) — Cash conversion ratio was 3x confirms earnings are backed by real cash flow

Overall SharesGrow Score: 63/100 with 4/7 criteria passed.

SharesGrow 7-Criteria Score
63/100
SG Score
View full scorecard →
VALUE
73/100
Price-to-Earnings & upside
→ Valuation
~
FUTURE
40/100
Analyst consensus
→ Forecast
PAST
100/100
→ Income
HEALTH
17/100
Debt-to-Equity & liquidity
Proven by this page
MOAT
80/100
Proven by this page
GROWTH
83/100
→ Income
~
INCOME
45/100
→ Income
Expedia Group, Inc. Cash Flow History
Metric TTM FY2025 FY2024 FY2023 FY2022
Operating Cash Flow $3.88B$3.88B$3.09B$2.69B$3.44B
Capital Expenditure $11M$-770M$-756M$-846M$-662M
Free Cash Flow $3.89B$3.11B$2.33B$1.84B$2.78B
Contact Us
🎓
SharesGrow Academy
Learn how to calculate Intrinsic Value and find undervalued stocks.
Weekly live sessions
Send us a message