Expedia Group, Inc.
$34.96B- Market cap
- $32.84B
- Debt
- +$7.85B
- Cash
- −$5.73B
Capital structure 81% equity / 19% debt · EV / Revenue 2.37x · EV / EBITDA 10.18x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: EXPE stock price near parity vs FRT $286.84 current versus $246.21 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at FRT's multiple
Implied fair value · at EXPE's multiple
Snapshot Sep 8, 9:48 AM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple discount
Expensive
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: EXPE FY 2025 (ended Dec 31, 2025) · FRT FY 2025 (ended Dec 31, 2025).
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 81% equity / 19% debt · EV / Revenue 2.37x · EV / EBITDA 10.18x
Capital structure 67% equity / 33% debt · EV / Revenue 11.71x · EV / EBITDA 19.54x
EXPE carries the larger enterprise value at $34.96B against $14.98B; EXPE trades on the lower EV / Revenue multiple (2.37x vs 11.71x); EXPE on the lower EV / EBITDA (10.18x vs 19.54x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
EXPEDIA GROUP, INC. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
FEDERAL REALTY INVESTMENT TRUST · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Not enough data to score either balance sheet.
Debt / equity
Total debt against shareholders' equity
6.12x
1.52x
Net debt / EBITDA
Leverage against operating earnings
0.62x
6.31x
Cash and equivalents
Liquid reserves on the balance sheet
$5.73B
$107.42M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
Booking Holdings Inc.
EXPE vs BKNG
Airbnb, Inc.
EXPE vs ABNB
Delta Air Lines, Inc.
EXPE vs DAL
United Airlines Holdings, Inc.
EXPE vs UAL
KIMCO REALTY CORP
EXPE vs KIM
REGENCY CENTERS CORP
EXPE vs REG
Brixmor Property Group Inc.
EXPE vs BRX
SIMON PROPERTY GROUP INC /DE/
EXPE vs SPG
$7.85B
$4.94B
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.