|
Market Closed -
Sao Paulo
16:05:00 2026-10-07 EDT
|
5-day change | 1st Jan Change | ||
| 40.34 BRL | +1.13% |
|
-3.33% | +7.09% |
| 08:02am | Evercore ISI Adjusts Price Target on Airbnb to $200 From $155 | MT |
| 05:11am | 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 | 104,254 | 54,137 | 87,256 | 82,101 | 82,294 | 94,705 | - | - |
| Change | - | -48.07% | 61.18% | -5.91% | 0.23% | 15.08% | - | - |
| Enterprise Value (EV) 1 | 97,914 | 46,502 | 79,176 | 73,481 | 71,280 | 83,497 | 80,548 | 76,790 |
| Change | - | -52.51% | 70.26% | -7.19% | -3% | 17.14% | -3.53% | -4.67% |
| P/E | -292x | 30.6x | 18.8x | 32x | 33.7x | 30.3x | 25.7x | 21.4x |
| PBR | 21.5x | - | 11x | 9.73x | 10.3x | 9.84x | 7.61x | 6.11x |
| PEG | - | -0x | 0x | -0.7x | -17.31x | 1x | 1.4x | 1.1x |
| Capitalization / Revenue | 17.4x | 6.45x | 8.8x | 7.4x | 6.72x | 6.68x | 5.98x | 5.38x |
| EV / Revenue | 16.3x | 5.54x | 7.98x | 6.62x | 5.82x | 5.89x | 5.09x | 4.36x |
| EV / EBITDA | 61.4x | 16x | 21.7x | 18.2x | 16.6x | 16.5x | 13.9x | 11.6x |
| EV / EBIT | 228x | 25.8x | 52.2x | 28.8x | 28x | 26.3x | 21.3x | 17.1x |
| EV / FCF | 45.2x | 13.7x | 20.6x | 16.3x | 15.7x | 15.6x | 13.9x | 11.9x |
| FCF Yield | 2.21% | 7.32% | 4.85% | 6.12% | 6.38% | 6.39% | 7.2% | 8.37% |
| 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 | 160.63 | 160.63 | 160.63 |
| Nbr of stocks (in thousands) | 626,189 | 633,177 | 640,926 | 624,772 | 606,350 | 589,586 | - | - |
| Announcement Date | 2/15/22 | 2/14/23 | 2/13/24 | 2/13/25 | 2/12/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.99x | 8.3x | 17.73x | 0.25% | 4,269B | |
| 23.19x | 7.32x | 12.86x | 0.29% | 1,838B | |
| 29.16x | 13.67x | 21.6x | 0.62% | 499B | |
| 14.51x | 3.87x | 8.96x | 1.4% | 482B | |
| 19.45x | 5.76x | 17.31x | -.--% | 290B | |
| 20.66x | 1.51x | 10.38x | 1.02% | 266B | |
| 103.33x | 13.62x | 73.14x | -.--% | 214B | |
| 21.52x | 2.46x | 12.5x | -.--% | 140B | |
| 3.03x | 84.38x | 2.3x | 0.13% | 112B | |
| Average | 27.98x | 15.65x | 19.64x | 0.41% | 901.16B | |
| Weighted average by Cap. | 21.36x | 8.92x | 17.24x | 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
- AIRB34 Stock
- Valuation Airbnb, Inc.
Select your edition
All financial news and data tailored to specific country editions
