In partnership with

The Smartest Free Crypto Event You’ll Join This Year

Curious about crypto but still feeling stuck scrolling endless threads? People who get in early aren’t just lucky—they understand the why, when, and how of crypto.

Join our free 3‑day virtual summit and meet the crypto experts who can help you build out your portfolio. You’ll walk away with smart, actionable insights from analysts, developers, and seasoned crypto investors who’ve created fortunes using smart strategies and deep research.

No hype. No FOMO. Just the clear steps you need to move from intrigued to informed about crypto.

Secure your free pass now.

Expedia DCF Stock Analysis

Here’s my assumptions for $EXPE ( ▼ 2.57% ) :

Risk Free Rate (10 Years Interest Rate Swap): 4.03%

Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.33%

Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 3%

Historical Data

Revenue growth in the last 10 years (CAGR): 7.45%

Earnings growth in the last 10 years (CAGR): 4.90%

Unlevered Free Cash Flow growth in the last 10 years (CAGR): 3.60%

Future Assumptions

End of Year FCF growth: 5%

Growth until end of 2026: 10%

Growth until end of 2034: 8%

Perpetual growth: 8%

Net Debt: - 0.174B (Positive)

Outstanding Stock Options Present Value Assumption: $0.142B

Restricted Stock Units + Performance Stock Units Present Value Assumption: $1.510B

Stock Valuation based on these assumptions: $103

Last update 08/24/2025

All the content in this newsletter should be taken as informational content only. THIS IS NOT FINANCIAL ADVICE! Do your own Due Diligence before investing or contact a professional financial advisor.

I don’t have a position in Expedia (EXPE) and I don’t plan to add a position in the coming days.