Valuation Airbnb, Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 09:42:52 12/05/2026 pm IST			5-day change	1st Jan Change
135.18 ^USD	-1.36%		-2.95%	-0.08%

05:50pm	Argus Adjusts Price Target on Airbnb to $165 From $145, Maintains Buy Rating	MT
11/05	Barclays Adjusts Price Target on Airbnb to $125 From $122	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,04,254	54,137	87,256	82,101	82,294	81,340	-	-
Change	-	-48.07%	61.18%	-5.91%	0.23%	-1.16%	-	-
Enterprise Value (EV) ¹	97,914	46,502	79,176	73,481	71,280	69,946	67,086	64,058
Change	-	-52.51%	70.26%	-7.19%	-3%	-1.87%	-4.09%	-4.51%
P/E ratio	-292x	30.6x	18.8x	32x	33.7x	27x	22.7x	19.2x
PBR	21.5x	-	11x	9.73x	10.3x	8.49x	6.73x	5.52x
PEG	-	-0x	0x	-0.7x	-17.31x	1x	1.2x	1.1x
Capitalization / Revenue	17.4x	6.45x	8.8x	7.4x	6.72x	5.83x	5.28x	4.79x
EV / Revenue	16.3x	5.54x	7.98x	6.62x	5.82x	5.01x	4.35x	3.77x
EV / EBITDA	61.4x	16x	21.7x	18.2x	16.6x	14.1x	12x	10.1x
EV / EBIT	228x	25.8x	52.2x	28.8x	28x	22.5x	18.4x	15x
EV / FCF	45.2x	13.7x	20.6x	16.3x	15.7x	13.1x	12.2x	11.4x
FCF Yield	2.21%	7.32%	4.85%	6.12%	6.38%	7.66%	8.19%	8.75%
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	6.025	7.123
Distribution rate	-	-	-	-	-	-	0.33%	0.47%
Net sales ¹	5,992	8,399	9,917	11,102	12,241	13,956	15,417	16,995
EBITDA ¹	1,593	2,903	3,653	4,041	4,300	4,950	5,590	6,312
EBIT ¹	429.3	1,802	1,518	2,553	2,544	3,108	3,648	4,283
Net income ¹	-352	1,893	4,792	2,648	2,511	3,101	3,580	4,124
Net Debt ¹	-6,340	-7,635	-8,080	-8,620	-11,014	-11,394	-14,254	-17,282
Reference price ²	166.49	85.50	136.14	131.41	135.72	137.05	137.05	137.05
Nbr of stocks (in thousands)	6,26,189	6,33,177	6,40,926	6,24,772	6,06,350	5,93,505	-	-
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.	26.96x	5.01x	14.13x	-.--%	8.13TCr
TENCENT HOLDINGS LIMITED	15.4x	4.21x	9.75x	1.35%	54TCr
NETFLIX, INC.	23.78x	7x	21.02x	-.--%	36TCr
UBER TECHNOLOGIES, INC.	25.69x	2.67x	13.75x	-.--%	16TCr
PROSUS N.V.	10.48x	12.78x	127.57x	0.4%	11TCr
SK SQUARE CO., LTD.	7.67x	84.95x	6.64x	0.14%	11TCr
SPOTIFY TECHNOLOGY S.A.	27.62x	3.31x	21.52x	-.--%	8.63TCr
DOORDASH, INC.	61.27x	3.59x	17.48x	-.--%	6.86TCr
NASPERS LIMITED	9.2x	4.19x	44.43x	0.49%	4.12TCr
KUAISHOU TECHNOLOGY	13.97x	1.2x	6.36x	0.73%	2.86TCr
Average	22.20x	12.89x	28.27x	0.31%	15.75TCr
Weighted average by Cap.	20.53x	10.68x	22.97x	0.52%