In partnership with

Take a Swing at What’s Next in Crypto

When you’re teeing off, you square up your shot for the best drive — the same goes for your financial future.

Our $3 report includes our #1 Coin for the market right now, including a step-by-step guide on how to trade it.

Learn to manage risks, make smarter plays, and aim for better outcomes.

Access The Report Now

Expedia DCF Stock Analysis

Here’s my assumptions for $EXPE ( ▼ 0.68% ) :

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.