Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: EXPE stock price vs NKE: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at NKE's multiple
Needs NKE P/E.
Implied fair value · at EXPE's multiple
Needs EXPE P/E.
Live quote
Price unavailable
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Lower is better
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: EXPE FY 2025 (ended Dec 31, 2025) · NKE FY 2026 (ended May 31, 2026). Fiscal years are not aligned.
Trendline
Six fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Price framework
Discounted free cash flow, then bridged to a per-share price. Same assumptions applied to both companies.
EXPEDIA GROUP, INC. · implied price per share
Bear
$197.12
Base
$231.90
Bull
$266.69
NIKE, Inc. · implied price per share
Bear
$24.44
Base
$28.75
Bull
$33.07
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
0.67x
Net debt / EBITDA
Leverage against operating earnings
0.58x
0.27x
Cash and equivalents
Liquid reserves on the balance sheet
$5.73B
$8.56B
Total debt
Interest-bearing obligations outstanding
$7.85B
$9.94B
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
SKECHERS USA INC
EXPE vs SKX
COLUMBIA SPORTSWEAR CO
EXPE vs COLM
Under Armour, Inc.
EXPE vs UAA
lululemon athletica inc.
EXPE vs LULU
V F CORP
EXPE vs VFC
RALPH LAUREN CORP
EXPE vs RL
Live quote
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.
