|
Market Closed -
Toronto S.E.
01:29:33 31/10/2026 am IST
|
5-day change | 1st Jan Change | ||
| 27.19 CAD | -1.09% |
|
-4.19% | +18.63% |
| 27/10 | Oppenheimer Adjusts Airbnb Price Target to $210 From $190, Maintains Outperform Rating | MT |
| 26/10 | Wanted: Who Stole the IPOs? |  |
Company Valuation: Airbnb, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,04,254 | 54,137 | 87,256 | 82,101 | 82,294 | 96,922 | - | - |
| Change | - | -48.07% | 61.18% | -5.91% | 0.23% | 17.78% | - | - |
| Enterprise Value (EV) 1 | 97,914 | 46,502 | 79,176 | 73,481 | 71,280 | 85,713 | 82,765 | 79,007 |
| Change | - | -52.51% | 70.26% | -7.19% | -3% | 20.25% | -3.44% | -4.54% |
| P/E | -292x | 30.6x | 18.8x | 32x | 33.7x | 30.9x | 26.2x | 22x |
| PBR | 21.5x | - | 11x | 9.73x | 10.3x | 10.1x | 7.77x | 6.26x |
| PEG | - | -0x | 0x | -0.7x | -17.31x | 1x | 1.5x | 1.2x |
| Capitalization / Revenue | 17.4x | 6.45x | 8.8x | 7.4x | 6.72x | 6.84x | 6.13x | 5.51x |
| EV / Revenue | 16.3x | 5.54x | 7.98x | 6.62x | 5.82x | 6.05x | 5.23x | 4.49x |
| EV / EBITDA | 61.4x | 16x | 21.7x | 18.2x | 16.6x | 17x | 14.3x | 12x |
| EV / EBIT | 228x | 25.8x | 52.2x | 28.8x | 28x | 26.9x | 21.9x | 17.6x |
| EV / FCF | 45.2x | 13.7x | 20.6x | 16.3x | 15.7x | 16x | 14.2x | 12.3x |
| FCF Yield | 2.21% | 7.32% | 4.85% | 6.12% | 6.38% | 6.23% | 7.04% | 8.14% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.57 | 2.79 | 7.24 | 4.11 | 4.03 | 5.312 | 6.268 | 7.459 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 5,992 | 8,399 | 9,917 | 11,102 | 12,241 | 14,179 | 15,819 | 17,601 |
| EBITDA 1 | 1,593 | 2,903 | 3,653 | 4,041 | 4,300 | 5,051 | 5,778 | 6,594 |
| EBIT 1 | 429.3 | 1,802 | 1,518 | 2,553 | 2,544 | 3,185 | 3,783 | 4,484 |
| Net income 1 | -352 | 1,893 | 4,792 | 2,648 | 2,511 | 3,180 | 3,639 | 4,209 |
| 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 | 164.39 | 164.39 | 164.39 |
| Nbr of stocks (in thousands) | 6,26,189 | 6,33,177 | 6,40,926 | 6,24,772 | 6,06,350 | 5,89,586 | - | - |
| Announcement Date | 15/02/22 | 14/02/23 | 13/02/24 | 13/02/25 | 12/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.2x | 6.63x | 14.39x | 0.32% | 3,43100Cr | |
| 21.12x | 6.17x | 11.08x | 0.34% | 1,57200Cr | |
| 32.35x | 15.07x | 23.83x | 0.55% | 56TCr | |
| 13.19x | 3.51x | 8.12x | 1.54% | 44TCr | |
| 17.32x | 5.12x | 15.36x | -.--% | 25TCr | |
| 18.4x | 1.35x | 9.08x | 1.12% | 24TCr | |
| 97.31x | 12.89x | 69.26x | -.--% | 20TCr | |
| 20.54x | 2.34x | 11.91x | -.--% | 13TCr | |
| 45.11x | 5.24x | 34.57x | -.--% | 12TCr | |
| Average | 31.06x | 6.48x | 21.95x | 0.43% | 77.28TCr | |
| Weighted average by Cap. | 20.49x | 6.84x | 15.75x | 0.41% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ABNB Stock
- ABNB Stock
- Valuation Airbnb, Inc.
Select your edition
All financial news and data tailored to specific country editions
