Valuation Airbnb, Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 09:41:41 2026-05-13 EDT			5-day change	1st Jan Change
133.08 ^USD	-1.78%		-3.04%	-0.18%

05:07am	Airbnb Insider Sold Shares Worth $8,853,375, According to a Recent SEC Filing	MT
05-12	Argus Adjusts Price Target on Airbnb to $165 From $145, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	104,254	54,137	87,256	82,101	82,294	80,408	-	-
Change	-	-48.07%	61.18%	-5.91%	0.23%	-2.29%	-	-
Enterprise Value (EV) ¹	97,914	46,502	79,176	73,481	71,280	69,420	66,760	63,827
Change	-	-52.51%	70.26%	-7.19%	-3%	-2.61%	-3.83%	-4.39%
P/E ratio	-292x	30.6x	18.8x	32x	33.7x	26.7x	22.5x	19x
PBR	21.5x	-	11x	9.73x	10.3x	8.39x	6.66x	5.46x
PEG	-	-0x	0x	-0.7x	-17.31x	1x	1.2x	1x
Capitalization / Revenue	17.4x	6.45x	8.8x	7.4x	6.72x	5.76x	5.21x	4.72x
EV / Revenue	16.3x	5.54x	7.98x	6.62x	5.82x	4.97x	4.33x	3.75x
EV / EBITDA	61.4x	16x	21.7x	18.2x	16.6x	14x	11.9x	10.1x
EV / EBIT	228x	25.8x	52.2x	28.8x	28x	22.3x	18.3x	14.9x
EV / FCF	45.2x	13.7x	20.6x	16.3x	15.7x	12.9x	12.1x	11.3x
FCF Yield	2.21%	7.32%	4.85%	6.12%	6.38%	7.74%	8.23%	8.82%
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	6.027	7.128
Distribution rate	-	-	-	-	-	-	0.33%	0.47%
Net sales ¹	5,992	8,399	9,917	11,102	12,241	13,962	15,425	17,018
EBITDA ¹	1,593	2,903	3,653	4,041	4,300	4,953	5,594	6,321
EBIT ¹	429.3	1,802	1,518	2,553	2,544	3,111	3,651	4,292
Net income ¹	-352	1,893	4,792	2,648	2,511	3,099	3,578	4,127
Net Debt ¹	-6,340	-7,635	-8,080	-8,620	-11,014	-10,988	-13,648	-16,581
Reference price ²	166.49	85.50	136.14	131.41	135.72	135.48	135.48	135.48
Nbr of stocks (in thousands)	626,189	633,177	640,926	624,772	606,350	593,505	-	-
Announcement Date	2/15/22	2/14/23	2/13/24	2/13/25	2/12/26	-	-	-

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.($)
AIRBNB, INC.	26.64x	4.97x	14.02x	-.--%	80.41B
TENCENT HOLDINGS LIMITED	15.15x	4.14x	9.59x	1.37%	527B
NETFLIX, INC.	24.39x	7.19x	21.56x	-.--%	369B
UBER TECHNOLOGIES, INC.	25.88x	2.68x	13.81x	-.--%	155B
PROSUS N.V.	9.84x	11.95x	119.02x	0.42%	105B
SK SQUARE CO., LTD.	7.28x	79.4x	6.2x	0.14%	99.39B
SPOTIFY TECHNOLOGY S.A.	28.64x	3.45x	22.41x	-.--%	88.98B
DOORDASH, INC.	60.83x	3.54x	17.23x	-.--%	67.62B
NASPERS LIMITED	8.66x	3.95x	41.91x	0.52%	38.77B
KUAISHOU TECHNOLOGY	14.24x	1.23x	6.46x	0.72%	29.14B
Average	22.15x	12.25x	27.22x	0.32%	156.04B
Weighted average by Cap.	20.71x	9.95x	22.01x	0.53%