Valuation Airbnb, Inc.

Equities

Market Closed - Nasdaq Other stock markets 02:30:00 13/12/2025 am IST			5-day change	1st Jan Change
128.39 ^USD	+0.30%		+3.27%	-2.30%

12/12	Italy plans levy on parcels from outside EU, higher taxes on financial transactions	RE
11/12	Expedia Group, Inc. agreed to acquire Tiqets International B.V.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	87,089	1,04,254	54,137	87,256	82,101	77,849	-	-
Change	-	19.71%	-48.07%	61.18%	-5.91%	-5.18%	-	-
Enterprise Value (EV) ¹	82,513	97,914	46,502	79,176	73,481	67,366	64,938	61,982
Change	-	18.67%	-52.51%	70.26%	-7.19%	-8.32%	-3.61%	-4.55%
P/E ratio	-9.11x	-292x	30.6x	18.8x	32x	31.1x	26.6x	22.5x
PBR	30.3x	21.5x	-	11x	9.73x	9.17x	7.76x	6.5x
PEG	-	3x	-0x	0x	-0.7x	85.67x	1.6x	1.2x
Capitalization / Revenue	25.8x	17.4x	6.45x	8.8x	7.4x	6.4x	5.82x	5.29x
EV / Revenue	24.4x	16.3x	5.54x	7.98x	6.62x	5.54x	4.86x	4.22x
EV / EBITDA	-329x	61.4x	16x	21.7x	18.2x	15.8x	13.7x	11.6x
EV / EBIT	-24.4x	228x	25.8x	52.2x	28.8x	25.7x	21.6x	17.4x
EV / FCF	-124x	45.2x	13.7x	20.6x	16.3x	14.6x	13.3x	11.5x
FCF Yield	-0.81%	2.21%	7.32%	4.85%	6.12%	6.84%	7.54%	8.73%
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	128.39	128.39	128.39
Nbr of stocks (in thousands)	5,93,248	6,26,189	6,33,177	6,40,926	6,24,772	6,06,350	-	-
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.	31.13x	5.54x	15.76x	-.--%	7.78TCr
TENCENT HOLDINGS LIMITED	23.34x	6.53x	14.94x	0.87%	71TCr
NETFLIX, INC.	37.56x	9.78x	31.56x	-.--%	43TCr
UBER TECHNOLOGIES, INC.	15.77x	3.43x	20.49x	-.--%	18TCr
PROSUS N.V.	13.88x	17.03x	170.08x	0.28%	14TCr
SPOTIFY TECHNOLOGY S.A.	69.82x	5.76x	44.67x	-.--%	12TCr
DOORDASH, INC.	100.88x	7.02x	34.89x	-.--%	9.8TCr
NASPERS LIMITED	10.9x	5.24x	57.87x	0.37%	5.06TCr
KUAISHOU TECHNOLOGY	14.6x	1.64x	7.91x	0.34%	3.74TCr
ETERNAL LIMITED	541.65x	4.84x	257.3x	-.--%	2.99TCr
Average	85.95x	6.68x	65.55x	0.19%	18.82TCr
Weighted average by Cap.	40.35x	7.54x	38.55x	0.37%