Three independent discounted-cash-flow-style models value Expedia Group, Inc. Common Stock every trading day. 0 of 3 currently price EXPE above its market price.
| Free Cash Flow model | $-52.32 |
| Excess Profit model | $-205.15 |
| Residual Earnings model | $119.31 |
| Dividend Discount model | $41.25 |
| Piotroski F-Score | 8 / 9 |
| Return on invested capital | +19.9% |
| Net debt / EBITDA | 0.4× |
| Gross margin | +90.1% |
| Revenue CAGR | +8.1% |
| Cash conversion | 3.0× |
| Dividend yield | +0.7% |
| Buyback yield | +4.6% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open EXPE in StockKitty