Expedia (EXPE)
Market Price (11/2/2025): $218.0 | Market Cap: $27.6 Bil
Sector: Consumer Discretionary | Industry: Hotels, Resorts & Cruise Lines
Expedia (EXPE)
Market Price (11/2/2025): $218.0
Market Cap: $27.6 Bil
Sector: Consumer Discretionary
Industry: Hotels, Resorts & Cruise Lines
Investment Highlights
Why It Matters
Which of these 2 stories sounds closer for this stock?
1. Generates cash flow
The stock generated 4% or more of the share price (called cash flow yield), and shows moderate 10-15% or more growth.
2. Riding a trend
Think Tesla during the pandemic of 2020 when EVs were riding a cultural high, or Nvidia in the current AI boom, or even Figma. These companies don’t have enough yield, or, enough growth, or both - however - they are riding a trend. They have momentum. These can be more volatile - they don’t have the floor of strong cash flow
| Attractive cash flow generation CFO/Rev LTMCash Flow from Operations / Revenue (Sales), Last Twelve Months (LTM) is 20%, FCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is 14%, CFO LTM is 2.8 Bil | Trading close to highs Dist 52W High is -3.6%, Dist 3Y High is -3.6% | |
| Attractive yield FCF Yield is 7.2% | ||
| Low stock price volatility Vol 12M is 43% |
| Attractive cash flow generation CFO/Rev LTMCash Flow from Operations / Revenue (Sales), Last Twelve Months (LTM) is 20%, FCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is 14%, CFO LTM is 2.8 Bil |
| Attractive yield FCF Yield is 7.2% |
| Low stock price volatility Vol 12M is 43% |
| Trading close to highs Dist 52W High is -3.6%, Dist 3Y High is -3.6% |
Market Valuation & Key Metrics
EXPE Stock
Why The Stock Moved
Stock Movement Drivers
Return vs. Risk
Price Returns Compared
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Total [1] | |
|---|---|---|---|---|---|---|---|
| Returns | |||||||
| EXPE Return | 23% | 36% | -52% | 73% | 23% | 19% | 106% |
| Peers Return | 13% | 20% | -36% | 55% | 40% | 7% | 103% |
| S&P 500 Return | 16% | 27% | -19% | 24% | 23% | 16% | 112% |
Monthly Win Rates [3] | |||||||
| EXPE Win Rate | 67% | 58% | 33% | 50% | 67% | 60% | |
| Peers Win Rate | 50% | 55% | 37% | 60% | 55% | 50% | |
| S&P 500 Win Rate | 58% | 75% | 42% | 67% | 75% | 70% | |
Max Drawdowns [4] | |||||||
| EXPE Max Drawdown | -58% | -7% | -54% | 0% | -28% | -27% | |
| Peers Max Drawdown | -43% | -8% | -42% | -6% | -16% | -26% | |
| S&P 500 Max Drawdown | -31% | -1% | -25% | -1% | -2% | -15% | |
[1] Cumulative total returns since the beginning of 2020
[2] Peers: GOOGL, BKNG, EBAY, TRIP, TZOO. See EXPE Returns vs. Peers.
[3] Win Rate = % of calendar months in which monthly returns were positive
[4] Max drawdown represents maximum peak-to-trough decline within a year
[5] 2025 data is for the year up to 10/31/2025 (YTD)
How Low Can It Go
| Event | EXPE | S&P 500 |
|---|---|---|
| 2022 Inflation Shock | ||
| % Loss | -60.9% | -25.4% |
| % Gain to Breakeven | 155.5% | 34.1% |
| Time to Breakeven | 968 days | 464 days |
| 2020 Covid Pandemic | ||
| % Loss | -62.8% | -33.9% |
| % Gain to Breakeven | 169.0% | 51.3% |
| Time to Breakeven | 236 days | 148 days |
| 2018 Correction | ||
| % Loss | -40.9% | -19.8% |
| % Gain to Breakeven | 69.1% | 24.7% |
| Time to Breakeven | 460 days | 120 days |
| 2008 Global Financial Crisis | ||
| % Loss | -82.7% | -56.8% |
| % Gain to Breakeven | 479.2% | 131.3% |
| Time to Breakeven | 1874 days | 1480 days |
Compare to GOOGL, BKNG, EBAY, TRIP, TZOO
In The Past
Expedia's stock fell -60.9% during the 2022 Inflation Shock from a high on 2/16/2022. A -60.9% loss requires a 155.5% gain to breakeven.
Preserve Wealth
Limiting losses and compounding gains is essential to preserving wealth over time.
Asset Allocation
Actively managed asset allocation strategies protect wealth. Learn more.
Latest Trefis Analyses
Trade Ideas
Select past ideas related to EXPE. For more, see Trefis Trade Ideas.
| Date | Ticker | Company | Category | Trade Strategy | 6M Fwd Rtn | 12M Fwd Rtn | 12M Max DD |
|---|---|---|---|---|---|---|---|
| 10312025 | LRN | Stride | Dip Buy | DB | P/E OPMDip Buy with Low PE and High Margin Buying dips for companies with tame PE and meaningfully high operating margin | 0.0% | 0.0% | 0.0% |
| 10312025 | DECK | Deckers Outdoor | Dip Buy | DB | CFO/Rev | Low D/EDip Buy with High Cash Flow Margins Buying dips for companies with significant cash flows from operations and reasonable debt / market cap | 0.0% | 0.0% | 0.0% |
| 10312025 | ATGE | Adtalem Global Education | Quality | Q | Momentum | UpsideQuality Stocks with Momentum and Upside Buying quality stocks with strong momentum but still having room to run | 0.0% | 0.0% | 0.0% |
| 10242025 | GNTX | Gentex | Dip Buy | DB | FCFY OPMDip Buy with High FCF Yield and High Margin Buying dips for companies with high FCF yield and meaningfully high operating margin | -0.8% | -0.8% | -0.8% |
| 10172025 | LNW | Light & Wonder | Dip Buy | DB | FCFY OPMDip Buy with High FCF Yield and High Margin Buying dips for companies with high FCF yield and meaningfully high operating margin | -4.5% | -4.5% | -6.2% |
| 06302022 | EXPE | Expedia | Dip Buy | DB | FCF Yield | Low D/EDip Buy with High Free Cash Flow Yield Buying dips for companies with significant free cash flow yield (FCF / Market Cap) and reasonable debt / market cap | -8.1% | 15.4% | -11.7% |
| 03312020 | EXPE | Expedia | Dip Buy | DB | FCF Yield | Low D/EDip Buy with High Free Cash Flow Yield Buying dips for companies with significant free cash flow yield (FCF / Market Cap) and reasonable debt / market cap | 63.1% | 205.9% | -14.9% |
| Date | Ticker | Company | Category | Trade Strategy | 6M Fwd Rtn | 12M Fwd Rtn | 12M Max DD |
|---|---|---|---|---|---|---|---|
| 10312025 | LRN | Stride | Dip Buy | DB | P/E OPMDip Buy with Low PE and High Margin Buying dips for companies with tame PE and meaningfully high operating margin | 0.0% | 0.0% | 0.0% |
| 10312025 | DECK | Deckers Outdoor | Dip Buy | DB | CFO/Rev | Low D/EDip Buy with High Cash Flow Margins Buying dips for companies with significant cash flows from operations and reasonable debt / market cap | 0.0% | 0.0% | 0.0% |
| 10312025 | ATGE | Adtalem Global Education | Quality | Q | Momentum | UpsideQuality Stocks with Momentum and Upside Buying quality stocks with strong momentum but still having room to run | 0.0% | 0.0% | 0.0% |
| 10242025 | GNTX | Gentex | Dip Buy | DB | FCFY OPMDip Buy with High FCF Yield and High Margin Buying dips for companies with high FCF yield and meaningfully high operating margin | -0.8% | -0.8% | -0.8% |
| 10172025 | LNW | Light & Wonder | Dip Buy | DB | FCFY OPMDip Buy with High FCF Yield and High Margin Buying dips for companies with high FCF yield and meaningfully high operating margin | -4.5% | -4.5% | -6.2% |
| 06302022 | EXPE | Expedia | Dip Buy | DB | FCF Yield | Low D/EDip Buy with High Free Cash Flow Yield Buying dips for companies with significant free cash flow yield (FCF / Market Cap) and reasonable debt / market cap | -8.1% | 15.4% | -11.7% |
| 03312020 | EXPE | Expedia | Dip Buy | DB | FCF Yield | Low D/EDip Buy with High Free Cash Flow Yield Buying dips for companies with significant free cash flow yield (FCF / Market Cap) and reasonable debt / market cap | 63.1% | 205.9% | -14.9% |
Research & Analysis
Invest in Strategies
Wealth Management
Peer Comparisons for Expedia
Financials
| Median | |
|---|---|
| Name | |
| Mkt Price | 150.66 |
| Mkt Cap | 32.7 |
| Rev LTM | 12,244 |
| Op Inc LTM | 1,970 |
| FCF LTM | 1,703 |
| FCF 3Y Avg | 1,935 |
| CFO LTM | 2,345 |
| CFO 3Y Avg | 2,567 |
Growth & Margins
| Median | |
|---|---|
| Name | |
| Rev Chg LTM | 4.6% |
| Rev Chg 3Y Avg | 10.7% |
| Rev Chg Q | 9.6% |
| QoQ Delta Rev Chg LTM | 2.5% |
| Op Mgn LTM | 19.1% |
| Op Mgn 3Y Avg | 19.3% |
| QoQ Delta Op Mgn LTM | -0.2% |
| CFO/Rev LTM | 20.0% |
| CFO/Rev 3Y Avg | 22.1% |
| FCF/Rev LTM | 16.7% |
| FCF/Rev 3Y Avg | 16.7% |
Valuation
| Median | |
|---|---|
| Name | |
| Mkt Cap | 32.7 |
| P/S | 2.8 |
| P/EBIT | 15.3 |
| P/E | 26.2 |
| P/CFO | 14.5 |
| Total Yield | 4.2% |
| Dividend Yield | 0.3% |
| FCF Yield 3Y Avg | 7.0% |
| D/E | 0.1 |
| Net D/E | -0.0 |
Returns
| Median | |
|---|---|
| Name | |
| 1M Rtn | -2.7% |
| 3M Rtn | -3.2% |
| 6M Rtn | 22.1% |
| 12M Rtn | 23.3% |
| 3Y Rtn | 135.9% |
| 1M Excs Rtn | -4.5% |
| 3M Excs Rtn | -12.7% |
| 6M Excs Rtn | 1.8% |
| 12M Excs Rtn | 6.3% |
| 3Y Excs Rtn | 44.8% |
Segment Financials
Revenue by Segment
| $ Mil | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| Business-to-customer (B2C) | 9,113 | 8,741 | 6,821 | 3,993 | 8,808 |
| Business-to-business (B2B) | 3,388 | 2,546 | 1,460 | 942 | 2,579 |
| trivago | 525 | 561 | 423 | 280 | 938 |
| Corporate & Eliminations | -187 | -181 | -106 | -16 | -258 |
| Total | 12,839 | 11,667 | 8,598 | 5,199 | 12,067 |
Operating Income by Segment
| $ Mil | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| Business-to-customer (B2C) | 1,810 | 1,617 | 1,277 | -285 | 1,601 |
| Business-to-business (B2B) | 681 | 518 | 8 | -321 | 323 |
| trivago | 51 | 105 | 29 | -26 | 74 |
| Corporate & Eliminations | -1,509 | -1,155 | -1,128 | -2,087 | -1,095 |
| Total | 1,033 | 1,085 | 186 | -2,719 | 903 |
Returns Analyses
Earnings Returns History
Expand for More| Forward Returns | |||
|---|---|---|---|
| Earnings Date | 1D Returns | 5D Returns | 21D Returns |
| 8/7/2025 | 4.1% | 10.4% | 16.0% |
| 5/8/2025 | -7.3% | -1.6% | 4.8% |
| 2/6/2025 | 17.3% | 17.7% | 2.6% |
| 11/7/2024 | 3.8% | 4.7% | 8.8% |
| 8/8/2024 | 10.2% | 12.1% | 12.6% |
| 5/2/2024 | -15.3% | -17.3% | -16.2% |
| 2/8/2024 | -17.8% | -13.1% | -14.1% |
| 11/2/2023 | 18.8% | 19.9% | 47.4% |
| ... | |||
| SUMMARY STATS | |||
| # Positive | 12 | 13 | 14 |
| # Negative | 10 | 9 | 8 |
| Median Positive | 5.5% | 10.4% | 13.7% |
| Median Negative | -11.0% | -7.0% | -15.2% |
| Max Positive | 18.8% | 21.5% | 47.4% |
| Max Negative | -27.4% | -29.4% | -50.4% |
SEC Filings
Expand for More| Report Date | Filing Date | Filing |
|---|---|---|
| 6302025 | 8082025 | 10-Q 6/30/2025 |
| 3312025 | 5092025 | 10-Q 3/31/2025 |
| 12312024 | 2072025 | 10-K 12/31/2024 |
| 9302024 | 11082024 | 10-Q 9/30/2024 |
| 6302024 | 8092024 | 10-Q 6/30/2024 |
| 3312024 | 5032024 | 10-Q 3/31/2024 |
| 12312023 | 2092024 | 10-K 12/31/2023 |
| 9302023 | 11032023 | 10-Q 9/30/2023 |
| 6302023 | 8032023 | 10-Q 6/30/2023 |
| 3312023 | 5052023 | 10-Q 3/31/2023 |
| 12312022 | 2102023 | 10-K 12/31/2022 |
| 9302022 | 11042022 | 10-Q 9/30/2022 |
| 6302022 | 8052022 | 10-Q 6/30/2022 |
| 3312022 | 5032022 | 10-Q 3/31/2022 |
| 12312021 | 2112022 | 10-K 12/31/2021 |
| 9302021 | 11052021 | 10-Q 9/30/2021 |
External Quote Links
| Y Finance | Barrons |
| TradingView | Morningstar |
| SeekingAlpha | ValueLine |
| Motley Fool | Robinhood |
| CNBC | Etrade |
| MarketWatch | Unusual Whales |
| YCharts | Perplexity Finance |
| FinViz |
Prefer one of these to Trefis? Tell us why.