Financials Airbnb, Inc.

Equities

ABNB

US0090661010

Internet Services

Market Closed - Nasdaq 21:00:00 19/07/2024 BST 5-day change 1st Jan Change
148 USD +0.76% Intraday chart for Airbnb, Inc. +0.82% +8.70%

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 87,089 104,254 54,137 87,256 93,951 - -
Enterprise Value (EV) 1 82,513 97,914 46,502 79,176 83,196 80,586 76,980
P/E ratio -9.11 x -292 x 30.6 x 18.8 x 32.7 x 29 x 25.2 x
Yield - - - - - - -
Capitalization / Revenue 25.8 x 17.4 x 6.45 x 8.8 x 8.4 x 7.53 x 6.78 x
EV / Revenue 24.4 x 16.3 x 5.54 x 7.98 x 7.44 x 6.46 x 5.55 x
EV / EBITDA -329 x 61.4 x 16 x 21.7 x 20.5 x 17.3 x 14.4 x
EV / FCF -124 x 45.2 x 13.7 x 20.6 x 19 x 17.1 x 13.1 x
FCF Yield -0.81% 2.21% 7.32% 4.85% 5.27% 5.84% 7.62%
Price to Book 30.3 x 21.5 x - 11 x 9.49 x 7.44 x 5.4 x
Nbr of stocks (in thousands) 593,248 626,189 633,177 640,926 634,844 - -
Reference price 2 146.8 166.5 85.50 136.1 148.0 148.0 148.0
Announcement Date 25/02/21 15/02/22 14/02/23 13/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 4,805 3,378 5,992 8,399 9,917 11,183 12,476 13,862
EBITDA 1 - -250.7 1,593 2,903 3,653 4,054 4,657 5,355
EBIT 1 - -3,379 429.3 1,802 1,518 2,670 3,164 3,786
Operating Margin - -100.01% 7.17% 21.45% 15.31% 23.87% 25.36% 27.31%
Earnings before Tax (EBT) 1 - -4,682 -300.2 1,989 2,102 3,416 3,902 4,614
Net income 1 - -4,585 -352 1,893 4,792 2,915 3,291 3,772
Net margin - -135.71% -5.88% 22.54% 48.32% 26.06% 26.38% 27.21%
EPS 2 -5.180 -16.12 -0.5700 2.790 7.240 4.519 5.095 5.877
Free Cash Flow 1 - -667.1 2,164 3,405 3,837 4,386 4,708 5,868
FCF margin - -19.75% 36.12% 40.54% 38.69% 39.22% 37.74% 42.33%
FCF Conversion (EBITDA) - - 135.83% 117.28% 105.04% 108.18% 101.1% 109.57%
FCF Conversion (Net income) - - - 179.87% 80.07% 150.48% 143.06% 155.54%
Dividend per Share 2 - - - - - - - -
Announcement Date 19/08/20 25/02/21 15/02/22 14/02/23 13/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 1,532 1,509 2,104 2,884 1,902 1,818 2,484 3,397 2,218 2,142 2,735 3,836 2,492 2,378 3,058
EBITDA 1 333.4 229.1 711.2 1,457 506 262 819 1,834 738 424 861.8 2,005 781.2 462.3 1,010
EBIT 1 75.57 -5.131 368.8 1,203 235 -5 523 1,496 -496 101 510.2 1,660 431.3 127.2 640.4
Operating Margin 4.93% -0.34% 17.53% 41.72% 12.36% -0.28% 21.05% 44.04% -22.36% 4.72% 18.65% 43.28% 17.31% 5.35% 20.94%
Earnings before Tax (EBT) 1 72.22 -8.086 383.1 1,270 344 130 676 1,679 -383 293 695.7 1,836 623.4 273.1 780.4
Net income 1 54.5 -18.79 378.8 1,214 319 117 650 4,374 -349 264 597.5 1,581 534.6 239.2 701.5
Net margin 3.56% -1.25% 18% 42.1% 16.77% 6.44% 26.17% 128.76% -15.73% 12.32% 21.85% 41.22% 21.46% 10.06% 22.94%
EPS 2 0.0800 -0.0300 0.5600 1.790 0.4800 0.1800 0.9800 6.630 -0.5500 0.4100 0.9031 2.419 0.8177 0.3660 1.077
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 15/02/22 03/05/22 02/08/22 01/11/22 14/02/23 09/05/23 03/08/23 01/11/23 13/02/24 08/05/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 - 4,576 6,340 7,635 8,080 10,754 13,365 16,970
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - -667 2,164 3,405 3,837 4,386 4,708 5,868
ROE (net income / shareholders' equity) - -438% -9.17% 36.6% 69.8% 29.4% 27% 24.4%
ROA (Net income/ Total Assets) - -48.8% -2.91% 12.7% 26.1% 14.2% 14.3% 12.2%
Assets 1 - 9,401 12,100 14,873 18,342 20,503 22,937 30,922
Book Value Per Share 2 - 4.840 7.750 - 12.30 15.60 19.90 27.40
Cash Flow per Share 2 - -2.210 3.560 5.040 5.870 6.100 6.820 6.570
Capex 1 - 37.4 25.3 25 47 55.6 63.7 65.6
Capex / Sales - 1.11% 0.42% 0.3% 0.47% 0.5% 0.51% 0.47%
Announcement Date 19/08/20 25/02/21 15/02/22 14/02/23 13/02/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
C-
More Ratings
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
44
Last Close Price
148 USD
Average target price
152.9 USD
Spread / Average Target
+3.34%
Consensus
  1. Stock Market
  2. Equities
  3. ABNB Stock
  4. Financials Airbnb, Inc.