Expedia Group (MEX:EXPE) Cyclically Adjusted FCF per Share: MXN235.91 (As of Jun. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

MEX:EXPE Expedia Group Inc MEX:EXPE
79 GF Score
Price MXN5,555.00
GF Value MXN3,960.72
Valuation Significantly Overvalued
! 5 Warning Signs
View Full Analysis

What is Expedia Group Cyclically Adjusted FCF per Share?

Expedia Group MEX:EXPE 79 Cyclically Adjusted FCF per Share is MXN235.91 as of Jun. 2026. GuruFocus rates MEX:EXPE with a GF Score™ of 79/100 and a GF Value™ of MXN3,960.72 (Significantly Overvalued). The stock has 5 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

Expedia Group's adjusted free cash flow per share for the three months ended in Jun. 2026 was MXN182.105. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is MXN235.91 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Expedia Group's average Cyclically Adjusted FCF Growth Rate was 34.90% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 17.60% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 24.20% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was 6.20% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Expedia Group was 33.00% per year. The lowest was -17.00% per year. And the median was 6.40% per year.

As of today (2026-08-21), Expedia Group's current stock price is MXN5555.00. Expedia Group's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was MXN235.91. Expedia Group's Cyclically Adjusted Price-to-FCF of today is 23.55.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Expedia Group was 58.82. The lowest was 7.34. And the median was 20.79.


Expedia Group  (MEX:EXPE) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

Expedia Group's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=5555.00/235.91
=23.55

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Expedia Group was 58.82. The lowest was 7.34. And the median was 20.79.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


Expedia Group Cyclically Adjusted FCF per Share Related Terms


Expedia Group Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Expedia Group's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Expedia Group Cyclically Adjusted FCF per Share Chart

Expedia Group Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 102.16 115.97 121.95 159.30 183.07

Expedia Group Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 181.76 177.44 183.07 225.14 235.91

MEX:EXPE vs TCOM, CCL, VIK: Cyclically Adjusted FCF per Share Comparison

For the Travel Services subindustry, Expedia Group's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Expedia Group Cyclically Adjusted Price-to-FCF vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Expedia Group's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Expedia Group's Cyclically Adjusted Price-to-FCF falls into.


MEX:EXPE
79GF Score
Expedia Group Inc MEX:EXPE
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Expedia Group Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Expedia Group's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=182.105/333.9520*333.9520
=182.105

Current CPI (Jun. 2026) = 333.9520.

Expedia Group Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 -46.319 241.428 -64.070
201612 -23.484 241.432 -32.483
201703 190.253 243.801 260.603
201706 58.821 244.955 80.192
201709 -70.402 246.819 -95.256
201712 -35.884 246.524 -48.610
201803 177.587 249.554 237.646
201806 76.735 251.989 101.694
201809 -72.547 252.439 -95.973
201812 -50.468 251.233 -67.085
201903 245.948 254.202 323.108
201906 106.335 256.143 138.637
201909 -150.979 256.759 -196.370
201912 5.781 256.974 7.513
202003 -178.329 258.115 -230.724
202006 -335.747 257.797 -434.929
202009 -155.553 260.280 -199.582
202012 -71.635 260.474 -91.843
202103 281.875 264.877 355.383
202106 311.221 271.696 382.534
202109 -179.402 274.310 -218.409
202112 18.968 278.802 22.720
202203 360.997 287.504 419.318
202206 187.891 296.311 211.759
202209 -145.056 296.808 -163.209
202212 -43.876 296.797 -49.369
202303 345.659 301.836 382.438
202306 104.211 305.109 114.062
202309 -187.219 307.789 -203.133
202312 -48.785 306.746 -53.112
202403 330.943 312.332 353.851
202406 173.721 314.175 184.657
202409 -244.729 315.301 -259.205
202412 1.076 315.605 1.139
202503 438.296 319.799 457.693
202506 130.576 322.561 135.187
202509 -96.052 324.800 -98.758
202512 16.713 324.054 17.223
202603 554.627 330.213 560.907
202606 182.105 333.952 182.105

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of MXN235.91 mean?
Expedia Group (MEX:EXPE) has a Cyclically Adjusted FCF per Share of MXN235.91 as of Jun. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Expedia Group and its competitors.
Is Expedia Group's Cyclically Adjusted FCF per Share too high?
Expedia Group's current Cyclically Adjusted FCF per Share is MXN235.91. Overall, Expedia Group has a GF Score™ of 79/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Expedia Group's Cyclically Adjusted FCF per Share compare to TCOM and CCL?
Expedia Group's Cyclically Adjusted FCF per Share of MXN235.91 can be compared against companies in the Travel & Leisure industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for a Travel & Leisure company?
A good Cyclically Adjusted FCF per Share depends on the Travel & Leisure industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Expedia Group and its competitors. Expedia Group's current Cyclically Adjusted FCF per Share is MXN235.91. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Expedia Group stock overvalued right now?
Based on GuruFocus' analysis, Expedia Group (MEX:EXPE) is currently considered Significantly Overvalued. The stock's GF Value™ is MXN3,960.72, compared to a current price of MXN5,555.00 — trading 40.3% above its estimated fair value. The current Cyclically Adjusted FCF per Share is MXN235.91. Expedia Group's overall GF Score™ is 79/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For Expedia Group (MEX:EXPE), the current Cyclically Adjusted FCF per Share is MXN235.91 as of Jun. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Expedia Group (MEX:EXPE) Overvalued in 2026?

Based on GuruFocus' analysis, Expedia Group stock appears to be overvalued. The current stock price of MXN5,555.00 is trading 40.3% above its estimated GF Value™ of MXN3,960.72. GuruFocus considers Expedia Group to be Significantly Overvalued.

Key valuation signals for MEX:EXPE:

  • Cyclically Adjusted FCF per Share: MXN235.91
  • GF Value™: MXN3,960.72 vs. price of MXN5,555.00 (40.3% above fair value)
  • GF Score™: 79/100 with 5 warning signs

No single metric tells the full story. See the MEX:EXPE stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Expedia Group Business Description

Address 1111 Expedia Group Way W, Seattle, WA, USA, 98119
Expedia is the world's second-largest online travel agency by bookings, offering services for lodging (80% of total 2025 sales), air tickets (3%), rental cars, cruises, in-destination, and other (9%), and advertising revenue (8%). Expedia operates a number of branded travel booking sites, but its three core online travel agency brands are Expedia, Hotels.com, and alternative accommodations brand Vrbo. It also has a metasearch brand, Trivago. Transaction fees for online bookings account for the bulk of sales and profits.
79GF Score

Get the complete analysis for MEX:EXPE

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

MXN5,555.00
Price
MXN3,960.72
GF Value