Valuation Airbnb, Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 05/12/2025 GMT			5-day change	1st Jan Change
124.32 ^USD	+2.90%		+6.27%	-5.40%

12-05	Jefferies Adjusts Price Target on Airbnb to $165 From $160, Maintains Buy Rating	MT
12-05	Saab and Airbus Discuss Collaboration on Unmanned Combat Aircraft Technology - Reuters	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	87,089	104,254	54,137	87,256	82,101	75,381	-	-
Change	-	19.71%	-48.07%	61.18%	-5.91%	-8.18%	-	-
Enterprise Value (EV) ¹	82,513	97,914	46,502	79,176	73,481	64,898	62,470	59,514
Change	-	18.67%	-52.51%	70.26%	-7.19%	-11.68%	-3.74%	-4.73%
P/E ratio	-9.11x	-292x	30.6x	18.8x	32x	30.1x	25.8x	21.8x
PBR	30.3x	21.5x	-	11x	9.73x	8.87x	7.51x	6.29x
PEG	-	3x	-0x	0x	-0.7x	82.92x	1.5x	1.2x
Capitalization / Revenue	25.8x	17.4x	6.45x	8.8x	7.4x	6.19x	5.64x	5.13x
EV / Revenue	24.4x	16.3x	5.54x	7.98x	6.62x	5.33x	4.67x	4.05x
EV / EBITDA	-329x	61.4x	16x	21.7x	18.2x	15.2x	13.2x	11.1x
EV / EBIT	-24.4x	228x	25.8x	52.2x	28.8x	24.8x	20.7x	16.7x
EV / FCF	-124x	45.2x	13.7x	20.6x	16.3x	14.1x	12.8x	11x
FCF Yield	-0.81%	2.21%	7.32%	4.85%	6.12%	7.1%	7.84%	9.09%
Dividend per Share ²	-	-	-	-	-	-	0.025	0.0333
Rate of return	-	-	-	-	-	-	0.02%	0.03%
EPS ²	-16.12	-0.57	2.79	7.24	4.11	4.125	4.823	5.699
Distribution rate	-	-	-	-	-	-	0.52%	0.58%
Net sales ¹	3,378	5,992	8,399	9,917	11,102	12,169	13,367	14,704
EBITDA ¹	-250.7	1,593	2,903	3,653	4,041	4,274	4,732	5,345
EBIT ¹	-3,379	429.3	1,802	1,518	2,553	2,618	3,011	3,555
Net income ¹	-4,585	-352	1,893	4,792	2,648	2,584	2,971	3,439
Net Debt ¹	-4,576	-6,340	-7,635	-8,080	-8,620	-10,483	-12,912	-15,868
Reference price ²	146.80	166.49	85.50	136.14	131.41	124.32	124.32	124.32
Nbr of stocks (in thousands)	593,248	626,189	633,177	640,926	624,772	606,350	-	-
Announcement Date	25/02/21	15/02/22	14/02/23	13/02/24	13/02/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AIRBNB, INC.	30.14x	5.33x	15.19x	-.--%	75.38B
TENCENT HOLDINGS LIMITED	23.16x	6.48x	14.81x	0.87%	708B
NETFLIX, INC.	39.6x	9.55x	30.85x	-.--%	425B
UBER TECHNOLOGIES, INC.	16.93x	3.68x	21.97x	-.--%	190B
PROSUS N.V.	13.59x	17.04x	165.76x	0.29%	134B
SPOTIFY TECHNOLOGY S.A.	66.38x	5.46x	42.35x	-.--%	116B
DOORDASH, INC.	99.67x	6.94x	34.26x	-.--%	96.97B
NASPERS LIMITED	10.47x	5.41x	56.16x	0.38%	48.64B
KUAISHOU TECHNOLOGY	15.01x	1.7x	8.16x	0.34%	38.41B
ETERNAL LIMITED	531.39x	4.73x	249.21x	-.--%	29.48B
Average	84.63x	6.63x	63.87x	0.19%	186.14B
Weighted average by Cap.	40.11x	7.41x	37.45x	0.37%