|
Market Closed -
Toronto S.E.
01:14:45 10/10/2026 am IST
|
5-day change | 1st Jan Change | ||
| 27.45 CAD | +1.52% |
|
+1.93% | +19.76% |
| 08/10 | Evercore ISI Adjusts Price Target on Airbnb to $200 From $155 | MT |
| 08/10 | Analyst recommendations: Constellation Brands, Etsy, Micron, Palantir, Hilton… |  |
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 | 97,795 | - | - |
| Change | - | -48.07% | 61.18% | -5.91% | 0.23% | 18.84% | - | - |
| Enterprise Value (EV) 1 | 97,914 | 46,502 | 79,176 | 73,481 | 71,280 | 86,586 | 83,638 | 79,880 |
| Change | - | -52.51% | 70.26% | -7.19% | -3% | 21.47% | -3.4% | -4.49% |
| P/E | -292x | 30.6x | 18.8x | 32x | 33.7x | 31.3x | 26.5x | 22.1x |
| PBR | 21.5x | - | 11x | 9.73x | 10.3x | 10.2x | 7.86x | 6.31x |
| PEG | - | -0x | 0x | -0.7x | -17.31x | 1x | 1.5x | 1.1x |
| Capitalization / Revenue | 17.4x | 6.45x | 8.8x | 7.4x | 6.72x | 6.9x | 6.18x | 5.56x |
| EV / Revenue | 16.3x | 5.54x | 7.98x | 6.62x | 5.82x | 6.11x | 5.28x | 4.54x |
| EV / EBITDA | 61.4x | 16x | 21.7x | 18.2x | 16.6x | 17.1x | 14.5x | 12.1x |
| EV / EBIT | 228x | 25.8x | 52.2x | 28.8x | 28x | 27.3x | 22.1x | 17.7x |
| EV / FCF | 45.2x | 13.7x | 20.6x | 16.3x | 15.7x | 16.2x | 14.4x | 12.4x |
| FCF Yield | 2.21% | 7.32% | 4.85% | 6.12% | 6.38% | 6.17% | 6.93% | 8.05% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.57 | 2.79 | 7.24 | 4.11 | 4.03 | 5.298 | 6.249 | 7.499 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 5,992 | 8,399 | 9,917 | 11,102 | 12,241 | 14,176 | 15,828 | 17,602 |
| EBITDA 1 | 1,593 | 2,903 | 3,653 | 4,041 | 4,300 | 5,050 | 5,779 | 6,615 |
| EBIT 1 | 429.3 | 1,802 | 1,518 | 2,553 | 2,544 | 3,172 | 3,777 | 4,501 |
| Net income 1 | -352 | 1,893 | 4,792 | 2,648 | 2,511 | 3,175 | 3,632 | 4,225 |
| 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 | 165.87 | 165.87 | 165.87 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 17.05x | 8.29x | 17.72x | 0.25% | 4,28000Cr | |
| 23.15x | 7.29x | 12.82x | 0.29% | 1,83100Cr | |
| 30.13x | 14.12x | 22.31x | 0.6% | 52TCr | |
| 14.65x | 3.91x | 9.04x | 1.39% | 49TCr | |
| 19.62x | 5.81x | 17.45x | -.--% | 29TCr | |
| 21.14x | 1.55x | 10.54x | 0.98% | 28TCr | |
| 106.28x | 14.02x | 75.29x | -.--% | 22TCr | |
| 22.48x | 2.56x | 13.03x | -.--% | 15TCr | |
| 8.32x | 0.95x | 4.09x | -.--% | 12TCr | |
| Average | 29.20x | 6.50x | 20.25x | 0.39% | 90.72TCr | |
| Weighted average by Cap. | 21.71x | 7.80x | 17.41x | 0.35% |
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
