Valuation Airbnb, Inc.

Stocks

Market Closed - Nasdaq Other stock markets 21:00:00 17/06/2026 BST			After hours 01:00:00
140.54 ^USD	-0.47%		141.90	+0.97%

06-15	American Express to buy Tripadvisor's restaurant booking unit in $700 million deal	RE
06-15	Payoneer to be Acquired by Canada's Nuvei in $2.75 Billion Deal	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	104,254	54,137	87,256	82,101	82,294	83,411	-	-
Change	-	-48.07%	61.18%	-5.91%	0.23%	1.36%	-	-
Enterprise Value (EV) ¹	97,914	46,502	79,176	73,481	71,280	72,423	69,763	66,831
Change	-	-52.51%	70.26%	-7.19%	-3%	1.6%	-3.67%	-4.2%
P/E	-292x	30.6x	18.8x	32x	33.7x	27.6x	23.3x	19.5x
PBR	21.5x	-	11x	9.73x	10.3x	8.63x	6.82x	5.66x
PEG	-	-0x	0x	-0.7x	-17.31x	1.1x	1.2x	1x
Capitalization / Revenue	17.4x	6.45x	8.8x	7.4x	6.72x	5.97x	5.4x	4.88x
EV / Revenue	16.3x	5.54x	7.98x	6.62x	5.82x	5.19x	4.52x	3.91x
EV / EBITDA	61.4x	16x	21.7x	18.2x	16.6x	14.6x	12.5x	10.6x
EV / EBIT	228x	25.8x	52.2x	28.8x	28x	23.2x	19x	15.4x
EV / FCF	45.2x	13.7x	20.6x	16.3x	15.7x	13.4x	12.6x	11.9x
FCF Yield	2.21%	7.32%	4.85%	6.12%	6.38%	7.46%	7.96%	8.42%
Dividend per Share ²	-	-	-	-	-	-	0.02	0.0333
Rate of return	-	-	-	-	-	-	0.01%	0.02%
EPS ²	-0.57	2.79	7.24	4.11	4.03	5.083	6.043	7.2
Distribution rate	-	-	-	-	-	-	0.33%	0.46%
Net sales ¹	5,992	8,399	9,917	11,102	12,241	13,965	15,438	17,089
EBITDA ¹	1,593	2,903	3,653	4,041	4,300	4,947	5,598	6,327
EBIT ¹	429.3	1,802	1,518	2,553	2,544	3,125	3,674	4,351
Net income ¹	-352	1,893	4,792	2,648	2,511	3,093	3,592	4,170
Net Debt ¹	-6,340	-7,635	-8,080	-8,620	-11,014	-10,988	-13,648	-16,581
Reference price ²	166.49	85.50	136.14	131.41	135.72	140.54	140.54	140.54
Nbr of stocks (in thousands)	626,189	633,177	640,926	624,772	606,350	593,505	-	-
Announcement Date	15/02/22	14/02/23	13/02/24	13/02/25	12/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AIRBNB, INC.	27.78x	5.21x	14.72x	-.--%	83.8B
TENCENT HOLDINGS LIMITED	14.91x	4.09x	9.52x	1.38%	514B
NETFLIX, INC.	21.91x	6.48x	19.44x	-.--%	331B
SK SQUARE CO., LTD.	5.59x	115.69x	4.3x	0.1%	131B
PROSUS N.V.	9.98x	12.38x	122.69x	0.43%	104B
SPOTIFY TECHNOLOGY S.A.	31.6x	3.83x	24.9x	-.--%	96.6B
DOORDASH, INC.	66.52x	3.91x	19.07x	-.--%	74.09B
NASPERS LIMITED	8.99x	4.18x	46.82x	0.5%	40.28B
ETERNAL LIMITED	631.8x	4.07x	192.15x	-.--%	24.65B
KUAISHOU TECHNOLOGY	12.5x	0.98x	5.12x	1.69%	24.58B
Average	83.16x	16.08x	45.87x	0.41%	142.5B
Weighted average by Cap.	30.36x	15.50x	25.59x	0.58%