Valuation Airbnb, Inc. Toronto S.E.

Stocks

Market Closed - Toronto S.E. 20:59:30 18/09/2026 BST			5-day change	1st Jan Change
27.57 ^CAD	+0.22%		-2.48%	+20.29%

09-17	Airbnb Insider Sold Shares Worth $251,537, According to a Recent SEC Filing	MT
09-16	Airbnb Insider Sold Shares Worth $2,346,728, According to a Recent SEC Filing	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	98,001	-	-
Change	-	-48.07%	61.18%	-5.91%	0.23%	19.09%	-	-
Enterprise Value (EV) ¹	97,914	46,502	79,176	73,481	71,280	86,792	83,844	80,086
Change	-	-52.51%	70.26%	-7.19%	-3%	21.76%	-3.4%	-4.48%
P/E	-292x	30.6x	18.8x	32x	33.7x	31.3x	26.6x	22.2x
PBR	21.5x	-	11x	9.73x	10.3x	10.2x	7.87x	6.33x
PEG	-	-0x	0x	-0.7x	-17.31x	1x	1.5x	1.1x
Capitalization / Revenue	17.4x	6.45x	8.8x	7.4x	6.72x	6.92x	6.2x	5.57x
EV / Revenue	16.3x	5.54x	7.98x	6.62x	5.82x	6.12x	5.3x	4.55x
EV / EBITDA	61.4x	16x	21.7x	18.2x	16.6x	17.2x	14.5x	12.1x
EV / EBIT	228x	25.8x	52.2x	28.8x	28x	27.3x	22.2x	17.8x
EV / FCF	45.2x	13.7x	20.6x	16.3x	15.7x	16.2x	14.4x	12.5x
FCF Yield	2.21%	7.32%	4.85%	6.12%	6.38%	6.16%	6.93%	8.03%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.57	2.79	7.24	4.11	4.03	5.313	6.245	7.499
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	5,992	8,399	9,917	11,102	12,241	14,171	15,816	17,606
EBITDA ¹	1,593	2,903	3,653	4,041	4,300	5,045	5,770	6,616
EBIT ¹	429.3	1,802	1,518	2,553	2,544	3,175	3,775	4,503
Net income ¹	-352	1,893	4,792	2,648	2,511	3,184	3,635	4,227
Net Debt ¹	-6,340	-7,635	-8,080	-8,620	-11,014	-11,209	-14,157	-17,915
Reference price ²	166.49	85.50	136.14	131.41	135.72	166.22	166.22	166.22
Nbr of stocks (in thousands)	626,189	633,177	640,926	624,772	606,350	589,586	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TENCENT HOLDINGS LIMITED	14.45x	3.85x	8.92x	1.41%	481B
NETFLIX, INC.	20.03x	5.93x	17.83x	-.--%	299B
UBER TECHNOLOGIES, INC.	21.76x	2.53x	12.86x	-.--%	144B
SPOTIFY TECHNOLOGY S.A.	36.41x	4.25x	27.73x	-.--%	105B
AIRBNB, INC.	31.28x	6.12x	17.2x	-.--%	98B
SK SQUARE CO., LTD.	2.9x	77.78x	2.17x	0.14%	102B
PROSUS N.V.	10.1x	7.3x	87.65x	0.68%	86.88B
DOORDASH, INC.	74.66x	4.41x	21.01x	-.--%	83.6B
NASPERS LIMITED	7.58x	2.89x	59.9x	0.79%	32.68B
Average	24.35x	12.78x	28.36x	0.34%	159.08B
Weighted average by Cap.	21.38x	9.84x	19.28x	0.54%