COMPARE · Reviewed July 29, 2026
EXPE vs LVS
Verdict: Side-by-side breakdown using the Bull Rankings model. EXPE scored 68.5, LVS scored 66.6 — EXPE leads.
Compare another set
EXPE
Expedia Group, Inc.
68.5
$293.21 · $35.2B
fundamentals as of
Score gap
1.9
EXPE leads
LVS
Las Vegas Sands Corp.
66.6
$49.55 · $32.1B
fundamentals as of
The model, pillar by pillar (0–100 each)
EXPE
stronger →← stronger
LVS
84
Qualityreturns · margins · balance sheet
92
50
Growthrevenue & earnings expansion
50
77
Valuevaluation vs sector peers
64
EXPE and LVS split the three pillars evenly.
Fundamentals, head-to-head
EXPE
LVS
$4.1bB
FCF
$2.7bB
+10.0%B
Rev
+18.1%B+
2.57C
D/E
—
25.9xB
P/E
19.2xB+
0.91B+
PEG
1.13B+
Winner per row is the stronger grade in our model; a tie or a missing value shows no highlight.
Valuation · DCF cross-check
EXPE
LVS
47% below
Price vs fair valuelower is cheaper
47% below
~-6%/yr
Growth the price implies10-yr FCF · lower = less priced in
~-6%/yr
+62%
1-yr DCF upside
+60%
+89%
5-yr DCF upside
+87%
+135%
10-yr DCF upside
+134%
The DCF is a cross-check on intrinsic value, separate from the quality-growth score above.
Model signals
EXPE
Why this score
- Buying back stock
- Raising its dividend
- Durable high returns
- Cyclical growth
LVS
Why this score
- Buying back stock
- Raising its dividend
- Durable high returns
- Cyclical growth
The companies
EXPEExpedia Group, Inc.
Why now
Travel Services · market cap $35.2b. 6% off the 52-week high of $312.40. Revenue growing +10%, comfortably above the S&P median. PEG 0.91 — paying under fair value for the growth rate. 35 sell-side analysts rate this a Buy with a mean 1-yr target of $289.31 (implying -1% upside).
Moat
Free cash flow runs well ahead of reported net income — non-cash charges (depreciation, intangible amortization) are holding down GAAP earnings while cash generation stays strong.
Risk
D/E 2.57 is elevated — limits strategic flexibility and raises refinancing exposure if rates stay higher for longer.
LVSLas Vegas Sands Corp.
Why now
Resorts & Casinos · market cap $32.1b. Down 30% from 52-week high of $70.45 — deep drawdown territory. Revenue growing +18%, comfortably above the S&P median. 19 sell-side analysts rate this a Buy with a mean 1-yr target of $59.07 (implying +19% upside).
Moat
Net margin 13% beats the market median by a meaningful margin — the company is keeping more of every revenue dollar than the average S&P constituent. FCF converts 157% of net income — earnings translate cleanly into cash, a sign that working capital and capex are well-disciplined.
Risk
Mature compounder — the risk is paying up for quality at a moment when growth is decelerating. Watch for sequential revenue + margin trends; the inflection from "compounder" to "ex-compounder" is hard to spot until the multiple already started compressing.
Verdict — model-derived comparison
Generating verdict… typically 5–10 seconds
Not investment advice. The Bull Rankings publishes a quantitative ranking model and accompanying analysis for general informational purposes only. Nothing on this page is a recommendation to buy, sell, or hold any security; nothing is personalized to your circumstances, risk tolerance, or tax situation. Investing carries the risk of loss — invest at your own risk and consider consulting a licensed financial professional before acting on anything you read here. See terms and methodology for full disclosures.