Expedia Group, Inc.
$36.24B- Market cap
- $34.12B
- Debt
- +$7.85B
- Cash
- −$5.73B
Capital structure 81% equity / 19% debt · EV / Revenue 2.46x · EV / EBITDA 10.56x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 ·
Decision snapshot: EXPE stock price near parity vs HRL $298.04 current versus $242.88 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 HRL's multiple
Implied fair value · at EXPE's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple premium
Premium justified
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: EXPE FY 2025 (ended Dec 31, 2025) · HRL FY 2025 (ended Oct 26, 2025). Fiscal years are not aligned.
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 2.46x · EV / EBITDA 10.56x
Capital structure 81% equity / 19% debt · EV / Revenue 1.16x · EV / EBITDA 14.09x
EXPE carries the larger enterprise value at $36.24B against $14.01B; HRL trades on the lower EV / Revenue multiple (1.16x vs 2.46x); EXPE on the lower EV / EBITDA (10.56x vs 14.09x).
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.
HORMEL FOODS CORPORATION · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
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
0.36x
Net debt / EBITDA
Leverage against operating earnings
0.62x
2.17x
Cash and equivalents
Liquid reserves on the balance sheet
$5.73B
$703.59M
Total debt
Interest-bearing obligations outstanding
$7.85B
$2.86B
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
TYSON FOODS, INC.
EXPE vs TSN
CONAGRA BRANDS INC.
EXPE vs CAG
J M SMUCKER Co
EXPE vs SJM
GENERAL MILLS INC
EXPE vs GIS
KELLANOVA
EXPE vs K
PEPSICO INC
EXPE vs PEP
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.