EXPE vs WSM: Earnings, Dividends & Valuation

Expedia Group, Inc. EXPE | NASDAQ

$259.73 $0.00 | 0.00%

Dividend Safety RatingUnlock

Market Cap: $31.10 B

PE Ratio: 15.16

52-Week Range: $185.34 - $342

10-year Total Return: +120.6%

Dividend Yield (FWD): 0.74%

Williams-Sonoma, Inc. WSM | NYSE

$258.87 $0.00 | 0.00%

Dividend Safety RatingUnlock

Market Cap: $30.49 B

PE Ratio: 26.5

52-Week Range: $165.51 - $274.45

10-year Total Return: +1,201.9%

Dividend Yield (FWD): 1.17%

10-year Total Returns with DRIP & Price Chart for EXPE and WSM

1Y 2Y 5Y 10Y All

10-yr Total Returns EXPE vs WSM

	EXPE	WSM
Initial Balance	$10,000	$10,000
Initial Price	$123.63	$25.73
Initial Shares	80.89	388.65

Total Dividends	$578	$8,033
Last Dividend	$0.48	$0.76
Estimated Divs	$41 / quarter	$382 / quarter
Yield-on-Cost	1.55%	11.82%
End Shares	84.95 (+4.06)	502.92 (+114.27)
Last Shares Price	$259.73	$258.87
Total End Value	$22,065	$130,190
Total Return	+120.6%	+1,201.9%
Comparison start date: Nov 10, 2016

EXPE & WSM Dividend Charts

Dividend Payments & Yield - EXPE

EXPE Dividend CAGR:1Y: 20.00%2Y: 18.82%5Y: 13.05%10Y: 18.22%

Dividend Payments & Yield - WSM

WSM Dividend CAGR:1Y: 15.15%2Y: 15.47%5Y: 16.44%10Y: 15.18%

Dividend Payout Ratio - EXPE

Dividend Payout Ratio - WSM

Dividend to Free Cash Flow (FCF) Ratio - EXPE

Dividend to Free Cash Flow (FCF) Ratio - WSM

DRIPCalc Compare puts two stocks side by side: total return with DRIP, share price, dividend payments and the dividend yield curve, earnings, cash flow, debt, margins and the other ratios we track for 1000s of stocks.

You can compare any two tickers here. The dividend charts are free to view, and so are the Revenue and Earnings Per Share (EPS) charts wherever a company reports earnings. Every other chart on this page is blurred until you start a 7-day free trial.

When you sign up for DRIPCalc PRO for just $14.25/mo ~~$19/mo~~ with a 7-day Free Trial and full access, every chart on this page unlocks, for any stock or ETF in our database.

Fundamentals: Revenue, Earnings, Cash Flow, EBITDA & Shares Outstanding:

EXPE - Revenue

EXPE Revenue CAGR:1Y: 11.92%2Y: 10.28%5Y: 10.76%10Y: 6.70%

WSM - Revenue

WSM Revenue CAGR:1Y: 6.70%2Y: 4.68%5Y: 0.12%10Y: 5.39%

EXPE - Earnings Per Share (EPS)

EXPE EPS CAGR:1Y: 14.87%2Y: 29.25%5Y: 30.09%10Y: 16.62%

WSM - Earnings Per Share (EPS)

WSM EPS CAGR:1Y: 42.00%2Y: 27.76%5Y: 12.07%10Y: 25.69%

EXPE - Net Income

EXPE Net Income CAGR:1Y: 6.85%2Y: 22.71%5Y: 22.33%10Y: 13.94%

WSM - Net Income

WSM Net Income CAGR:1Y: 36.58%2Y: 22.38%5Y: 6.56%10Y: 20.64%

EXPE - EBITDA

EXPE EBITDA CAGR:1Y: 12.21%2Y: 17.79%5Y: 15.49%10Y: 10.01%

WSM - EBITDA

WSM EBITDA CAGR:1Y: 28.30%2Y: 18.25%5Y: 6.32%10Y: 14.96%

EXPE - Free Cash Flow

EXPE Free Cash Flow CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

WSM - Free Cash Flow

WSM Free Cash Flow CAGR:1Y: 108.42%2Y: 49.52%5Y: 19.07%10Y: 23.90%

EXPE - Free Cash Flow / Share

EXPE Free Cash Flow / Share CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

WSM - Free Cash Flow / Share

WSM Free Cash Flow / Share CAGR:1Y: 116.13%2Y: 56.04%5Y: 24.90%10Y: 29.13%

EXPE - Shares Outstanding

EXPE Shares Outstanding CAGR:1Y: -6.67%2Y: -5.08%5Y: -5.29%10Y: -2.29%

WSM - Shares Outstanding

WSM Shares Outstanding CAGR:1Y: -3.81%2Y: -4.30%5Y: -4.94%10Y: -4.03%

EXPE - Stock-Based Comp

EXPE Stock-Based Comp CAGR:1Y: -100.00%2Y: -100.00%5Y: -100.00%10Y: -100.00%

WSM - Stock-Based Comp

WSM Stock-Based Comp CAGR:1Y: 20.34%2Y: 20.94%5Y: 9.93%10Y: 10.54%

EXPE - Expenses

EXPE Expenses CAGR:1Y: 1.71%2Y: -0.86%5Y: 8.40%10Y: 4.62%

WSM - Expenses

WSM Expenses CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

EXPE - REVENUE: Actual + Estimates

EXPE Actual Revenue CAGR:1Y: 11.92%2Y: 10.28%5Y: 10.76%10Y: 6.70%

WSM - REVENUE: Actual + Estimates

WSM Actual Revenue CAGR:1Y: 6.70%2Y: 4.68%5Y: 0.12%10Y: 5.39%

EXPE - EPS: Actual + Estimates

EXPE Actual EPS CAGR:1Y: 14.87%2Y: 29.25%5Y: 30.09%10Y: 16.62%

WSM - EPS: Actual + Estimates

WSM Actual EPS CAGR:1Y: 42.00%2Y: 27.76%5Y: 12.07%10Y: 25.69%

EXPE - NET INCOME: Actual + Estimates

EXPE Actual Net Income CAGR:1Y: 6.85%2Y: 22.71%5Y: 22.33%10Y: 13.94%

WSM - NET INCOME: Actual + Estimates

WSM Actual Net Income CAGR:1Y: 36.58%2Y: 22.38%5Y: 6.56%10Y: 20.64%

EXPE - EBITDA: Actual + Estimates

EXPE Actual EBITDA CAGR:1Y: 12.21%2Y: 17.79%5Y: 15.49%10Y: 10.01%

WSM - EBITDA: Actual + Estimates

WSM Actual EBITDA CAGR:1Y: 28.30%2Y: 18.25%5Y: 6.32%10Y: 14.96%

Ratios, Profit Margins & Return on Capital:

EXPE - Net Profit Margin

EXPE Net Profit Margin CAGR:1Y: -4.05%2Y: 11.26%5Y: 10.45%10Y: 6.78%

WSM - Net Profit Margin

WSM Net Profit Margin CAGR:1Y: 27.97%2Y: 16.91%5Y: 6.43%10Y: 14.46%

EXPE - Gross Profit Margin

EXPE Gross Profit Margin CAGR:1Y: 0.03%2Y: 0.59%5Y: 1.47%10Y: 0.88%

WSM - Gross Profit Margin

WSM Gross Profit Margin CAGR:1Y: 9.71%2Y: 5.71%5Y: 3.23%10Y: 3.84%

EXPE - Price to Earnings

WSM - Price to Earnings

EXPE - Price To Sales Ratio

WSM - Price To Sales Ratio

EXPE - Return on Capital Employed

WSM - Return on Capital Employed

EXPE - Return on Invested Capital

WSM - Return on Invested Capital

Combined Charts: Earnings, Cash Flow, Valuation, Cash & Debt:

EXPE - EPS vs PE Ratio

WSM - EPS vs PE Ratio

EXPE - FCF vs FCF/Share

WSM - FCF vs FCF/Share

EXPE - EPS vs FCF per Share

WSM - EPS vs FCF per Share

EXPE - FCF vs Stock Based Comp

WSM - FCF vs Stock Based Comp

EXPE - Revenue vs Net Income

WSM - Revenue vs Net Income

EXPE - Cash & Debt

WSM - Cash & Debt

Get the best Dividend Stock Research Tools:

Get 3 Months Free with Annual Plan

PRO

$171 ($14.25/mo) $128.25/yr ($10.69/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Trend Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

Combined 44% Lifetime Discount

Dividend History Tables

EXPE Dividends Info:

Estimated Annual Dividend: $1.92

Forward Yield: 0.74%

Ex-Dividend Date: 2026-08-27

Lifetime Dividends / Share: $27.37

EXPE Dividend History: Dates, Payments & Yield list

Below is a schedule of all EXPE dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date	Payment Date	Amount	Yield	Forward Yield	Price on Ex-Date
08/27/2026	08/31/2026	$0.480	0.6%	0.61%	$317.12
05/28/2026	06/01/2026	$0.480	0.84%	0.84%	$228.37
03/05/2026	03/09/2026	$0.480	0.76%	0.79%	$241.54
11/19/2025	11/21/2025	$0.400	0.67%	0.65%	$247.49
08/28/2025	09/01/2025	$0.400	0.75%	0.72%	$221.92
05/29/2025	06/02/2025	$0.400	0.97%	0.96%	$167.17
03/06/2025	03/10/2025	$0.400	0.87%	0.91%	$176.60
03/09/2020	03/26/2020	$0.340	1.58%	2.11%	$64.41
11/18/2019	12/12/2019	$0.340	1.43%	1.2%	$113.50
08/21/2019	09/12/2019	$0.340	1.04%	1.03%	$131.65
05/22/2019	06/13/2019	$0.320	1.1%	1.02%	$125.63
03/06/2019	03/27/2019	$0.320	1.02%	1.07%	$119.80
11/14/2018	12/06/2018	$0.320	1.05%	1.06%	$120.65
08/22/2018	09/13/2018	$0.320	0.99%	0.98%	$130.41
05/23/2018	06/14/2018	$0.300	1.04%	0.97%	$123.58
03/07/2018	03/28/2018	$0.300	1.08%	1.13%	$106.32
11/15/2017	12/07/2017	$0.300	0.99%	1.01%	$119.21
08/22/2017	09/14/2017	$0.300	0.81%	0.84%	$143.38
05/23/2017	06/15/2017	$0.280	0.79%	0.77%	$145.69
03/07/2017	03/30/2017	$0.280	0.92%	0.87%	$129.46
11/15/2016	12/08/2016	$0.260	0.84%	0.85%	$123.00
08/23/2016	09/15/2016	$0.260	0.92%	0.93%	$111.90
05/24/2016	06/16/2016	$0.240	0.85%	0.92%	$104.35
03/08/2016	03/30/2016	$0.240	0.92%	0.89%	$107.80
11/17/2015	12/10/2015	$0.240	0.79%	0.76%	$125.61
08/25/2015	09/17/2015	$0.240	0.89%	0.75%	$128.83
05/26/2015	06/18/2015	$0.180	0.65%	0.66%	$109.68
03/06/2015	03/26/2015	$0.180	0.8%	0.78%	$92.76
11/18/2014	12/11/2014	$0.180	0.81%	0.82%	$87.32
08/25/2014	09/17/2014	$0.180	0.82%	0.84%	$85.35
05/28/2014	06/19/2014	$0.150	0.82%	0.77%	$77.88
03/06/2014	03/27/2014	$0.150	0.8%	0.84%	$71.83
11/19/2013	12/12/2013	$0.150	0.99%	0.96%	$62.54
08/26/2013	09/18/2013	$0.150	1.27%	1.12%	$53.47
05/28/2013	06/19/2013	$0.130	0.88%	0.86%	$60.49
03/07/2013	03/28/2013	$0.130	0.81%	0.87%	$60.02
12/13/2012	12/28/2012	$0.520	3.51%	3.5%	$59.36
11/14/2012	12/07/2012	$0.130	0.94%	0.87%	$59.88
08/24/2012	09/18/2012	$0.130	0.98%	0.95%	$54.81
05/25/2012	06/19/2012	$0.090	0.8%	0.74%	$48.49
03/08/2012	03/30/2012	$0.090	1.11%	1.08%	$33.44
12/21/2011	12/23/2011	$15.125	216.92%	201.4%	$30.04
11/16/2011	12/09/2011	$0.140	1.01%	0.98%	$57.00
08/24/2011	09/16/2011	$0.140	1.01%	0.95%	$59.20
05/25/2011	06/17/2011	$0.140	1.02%	1.04%	$54.06
03/09/2011	03/31/2011	$0.140	1.31%	1.24%	$45.32
11/16/2010	12/09/2010	$0.140	1.1%	1.03%	$54.34
08/24/2010	09/16/2010	$0.140	1.24%	1.01%	$55.38
05/25/2010	06/17/2010	$0.140	1.3%	1.34%	$41.76
03/09/2010	03/31/2010	$0.140	1.22%	1.12%	$49.90

WSM Dividends Info:

Estimated Annual Dividend: $3.04

Forward Yield: 1.17%

Ex-Dividend Date: 2026-10-16

Lifetime Dividends / Share: $22.95

WSM Dividend History: Dates, Payments & Yield list

Below is a schedule of all WSM dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date	Payment Date	Amount	Yield	Forward Yield	Price on Ex-Date
10/16/2026	10/19/2026	$0.760	1.22%	1.22%	$249.43
07/17/2026	07/20/2026	$0.760	1.33%	1.36%	$223.34
04/17/2026	04/20/2026	$0.760	1.53%	1.5%	$202.02
01/16/2026	01/19/2026	$0.660	1.25%	1.23%	$214.86
10/17/2025	10/20/2025	$0.660	1.42%	1.39%	$189.83
07/18/2025	07/21/2025	$0.660	1.55%	1.53%	$172.20
04/17/2025	04/21/2025	$0.660	1.9%	1.91%	$137.87
01/17/2025	01/20/2025	$0.570	1.12%	1.17%	$195.18
10/18/2024	10/21/2024	$0.570	1.58%	1.63%	$139.76
07/19/2024	07/22/2024	$0.570	1.55%	1.5%	$152.20
04/18/2024	04/22/2024	$1.130	3.23%	3.23%	$140.11
01/18/2024	01/22/2024	$0.900	3.48%	3.44%	$104.80
10/19/2023	10/23/2023	$0.900	4.56%	4.6%	$78.23
07/20/2023	07/24/2023	$0.900	5.51%	5.52%	$65.17
04/20/2023	04/24/2023	$0.900	5.89%	5.98%	$60.19
01/19/2023	01/23/2023	$0.780	5.24%	5.04%	$61.88
10/20/2022	11/25/2022	$0.390	2.75%	2.55%	$61.21
07/21/2022	08/26/2022	$0.390	2.22%	2.02%	$77.32
04/21/2022	05/27/2022	$0.390	2.22%	2.38%	$65.46
01/20/2022	02/25/2022	$0.355	1.99%	1.96%	$72.27
10/21/2021	11/26/2021	$0.355	1.51%	1.38%	$102.86
07/22/2021	08/27/2021	$0.295	1.53%	1.28%	$91.93
04/22/2021	05/28/2021	$0.295	1.4%	1.39%	$84.77
01/21/2021	02/26/2021	$0.265	1.67%	1.61%	$65.65
10/22/2020	11/27/2020	$0.265	2.17%	1.93%	$54.97
07/23/2020	08/28/2020	$0.240	2.25%	2.14%	$44.78
04/23/2020	05/29/2020	$0.240	3.5%	2.31%	$41.61
01/23/2020	02/28/2020	$0.240	2.54%	3.08%	$31.20
10/24/2019	11/29/2019	$0.240	2.83%	2.77%	$34.70
07/25/2019	08/30/2019	$0.240	2.84%	2.92%	$32.90
04/25/2019	05/31/2019	$0.240	3.41%	3.28%	$29.25
01/24/2019	02/22/2019	$0.215	3.32%	3.1%	$27.77
10/25/2018	11/21/2018	$0.215	3.02%	3.27%	$26.31
07/19/2018	08/24/2018	$0.215	2.74%	2.41%	$35.68
04/26/2018	05/25/2018	$0.215	3.52%	3.24%	$26.55
01/24/2018	02/23/2018	$0.195	2.91%	2.88%	$27.09
10/26/2017	11/22/2017	$0.195	2.97%	3.37%	$23.14
07/19/2017	08/25/2017	$0.195	3.48%	3.44%	$22.69
04/26/2017	05/26/2017	$0.195	2.85%	3.17%	$24.57
01/24/2017	02/24/2017	$0.185	3.03%	3.06%	$24.19
10/25/2016	11/23/2016	$0.185	3.17%	2.7%	$27.44
07/20/2016	08/26/2016	$0.185	2.73%	2.81%	$26.37
04/27/2016	05/27/2016	$0.185	2.4%	2.75%	$26.90
01/22/2016	02/24/2016	$0.175	2.68%	2.46%	$28.41
10/23/2015	11/25/2015	$0.175	1.94%	2.19%	$32.01
07/22/2015	08/26/2015	$0.175	1.69%	1.68%	$41.56
04/22/2015	05/28/2015	$0.175	1.84%	1.77%	$39.50
01/22/2015	02/24/2015	$0.165	1.68%	1.63%	$40.57
10/23/2014	11/25/2014	$0.165	2.02%	1.78%	$37.14
07/23/2014	08/26/2014	$0.165	1.9%	1.76%	$37.42
04/23/2014	05/28/2014	$0.165	2.11%	1.94%	$34.06
01/22/2014	02/24/2014	$0.155	2.32%	2.24%	$27.70
10/23/2013	11/25/2013	$0.155	2.34%	2.11%	$29.45
07/24/2013	08/23/2013	$0.155	2.14%	2.11%	$29.37
04/24/2013	05/24/2013	$0.155	2.37%	2.23%	$27.77
01/23/2013	02/25/2013	$0.110	2.01%	2%	$21.98
10/24/2012	11/23/2012	$0.110	1.92%	1.93%	$22.75
07/25/2012	08/24/2012	$0.110	2.61%	2.08%	$21.15
04/25/2012	05/24/2012	$0.110	2.3%	2.45%	$17.95
01/25/2012	02/24/2012	$0.110	2.52%	2.27%	$19.42
10/25/2011	11/23/2011	$0.085	1.81%	1.93%	$17.60
07/25/2011	08/24/2011	$0.085	1.77%	2.22%	$15.32
04/25/2011	05/24/2011	$0.085	1.62%	1.74%	$19.50
01/25/2011	02/24/2011	$0.075	1.87%	1.68%	$17.84
10/25/2010	11/24/2010	$0.075	1.87%	1.77%	$16.95
07/23/2010	08/24/2010	$0.075	2.24%	2.36%	$12.69
04/23/2010	05/24/2010	$0.065	1.67%	1.78%	$14.64
01/25/2010	02/24/2010	$0.060	2.41%	2.25%	$10.65
10/23/2009	11/24/2009	$0.060	2.34%	2.26%	$10.61
07/23/2009	08/24/2009	$0.060	3.42%	3.3%	$7.28
04/23/2009	05/26/2009	$0.060	3.62%	3.91%	$6.14
01/22/2009	02/23/2009	$0.060	6.38%	6.05%	$3.97
10/23/2008	11/24/2008	$0.060	4.6%	7.1%	$3.38
07/23/2008	08/22/2008	$0.060	2.49%	2.6%	$9.22
04/23/2008	05/23/2008	$0.060	1.82%	1.95%	$12.28
01/23/2008	02/27/2008	$0.058	1.84%	1.82%	$12.63
10/24/2007	11/23/2007	$0.058	1.51%	1.62%	$14.20
07/25/2007	08/24/2007	$0.058	1.4%	1.46%	$15.75
04/25/2007	05/24/2007	$0.058	1.32%	1.36%	$16.89
01/24/2007	02/23/2007	$0.050	1.15%	1.12%	$17.90
10/25/2006	11/24/2006	$0.050	1.18%	1.26%	$15.85
07/25/2006	08/24/2006	$0.050	1.2%	1.34%	$14.95
04/24/2006	05/24/2006	$0.050	0.96%	1.07%	$18.63

Projected Future Values & Dividends for EXPE & WSM

Based on past 10 years performance, EXPE had share price CAGR of +7.50%, and dividend CAGR of +5.67%.

During same period WSM had share price CAGR of +27.25%, and dividend CAGR of +15.22%.

Using these CAGR metrics, we can estimate that your initial $10,000 investment from 10 years ago, with dividends being reinvested (DRIP), is modelled to grow and collect dividends as follows:

Projection uses WSM applied at 10.00% price / 10.00% dividend.

	EXPE	WSM
Start Value	$10,000	$10,000
Start Share Price	$259.73	$258.87
Start Shares	38.50	38.63

After 10 years:	EXPE	WSM
Final Share Count	41.23	43.44
Dividends Payment	$0.83	$1.97
Annual Dividends	$137	$342
Share Price	$535.44	$671.44
Total Dividends	$996	$2,001
Final Value	$22,075	$29,164

Estimated Future Returns - EXPE

Estimated Future Returns - WSM

Estimate Dividend Snowball and total future returns for EXPE and WSM with our dividend (DRIP) calculator.

Above numbers are merely projections based on Dividend and Price CAGR for each stock, and should only be considered as 'potential future returns'! These numbers assume DRIP (reinvesting dividends).

We cannot guarantee that your actual returns will meet these metrics.

Compare Stocks: EXPE vs WSM