Stock ABNB AIRBNB, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Airbnb, Inc.

Equities

ABNB

US0090661010

Internet Services

Market Closed - Nasdaq
Other stock markets
 04:00:00 2024-04-26 pm EDT 		5-day change 1st Jan Change
164.2 USD +0.75% Intraday chart for Airbnb, Inc. +5.95% +20.63%
Apr. 25 TD Cowen Adjusts Airbnb Price Target to $180 From $150 MT
Apr. 25 North American Morning Briefing : More Tech -2- DJ

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 87,089 104,254 54,137 87,256 104,341 - -
Enterprise Value (EV) 1 82,513 97,914 46,502 79,176 93,972 92,075 87,698
P/E ratio -9.11 x -292 x 30.6 x 18.8 x 38.1 x 33.1 x 28.1 x
Yield - - - - - - -
Capitalization / Revenue 25.8 x 17.4 x 6.45 x 8.8 x 9.4 x 8.39 x 7.46 x
EV / Revenue 24.4 x 16.3 x 5.54 x 7.98 x 8.46 x 7.4 x 6.27 x
EV / EBITDA -329 x 61.4 x 16 x 21.7 x 23.3 x 19.8 x 16.2 x
EV / FCF -124 x 45.2 x 13.7 x 20.6 x 24.5 x 19.8 x 16.5 x
FCF Yield -0.81% 2.21% 7.32% 4.85% 4.08% 5.05% 6.06%
Price to Book 30.3 x 21.5 x - 11 x 11 x 8.86 x 6.1 x
Nbr of stocks (in thousands) 593,248 626,189 633,177 640,926 635,332 - -
Reference price 2 146.8 166.5 85.50 136.1 164.2 164.2 164.2
Announcement Date 2/25/21 2/15/22 2/14/23 2/13/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 4,805 3,378 5,992 8,399 9,917 11,104 12,438 13,984
EBITDA 1 - -250.7 1,593 2,903 3,653 4,036 4,652 5,420
EBIT 1 - -3,379 429.3 1,802 1,518 2,715 3,218 3,931
Operating Margin - -100.01% 7.17% 21.45% 15.31% 24.45% 25.87% 28.11%
Earnings before Tax (EBT) 1 - -4,682 -300.2 1,989 2,102 3,255 3,822 4,559
Net income 1 - -4,585 -352 1,893 4,792 2,817 3,244 3,800
Net margin - -135.71% -5.88% 22.54% 48.32% 25.37% 26.08% 27.17%
EPS 2 -5.180 -16.12 -0.5700 2.790 7.240 4.315 4.965 5.839
Free Cash Flow 1 - -667.1 2,164 3,405 3,837 3,834 4,648 5,312
FCF margin - -19.75% 36.12% 40.54% 38.69% 34.53% 37.36% 37.99%
FCF Conversion (EBITDA) - - 135.83% 117.28% 105.04% 95.01% 99.9% 98.02%
FCF Conversion (Net income) - - - 179.87% 80.07% 136.09% 143.26% 139.81%
Dividend per Share 2 - - - - - - - -
Announcement Date 8/19/20 2/25/21 2/15/22 2/14/23 2/13/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 2,237 1,532 1,509 2,104 2,884 1,902 1,818 2,484 3,397 2,218 2,061 2,739 3,811 2,487 2,340
EBITDA 1 1,101 333.4 229.1 711.2 1,457 506 262 819 1,834 738 325 915.8 2,016 784.6 394.9
EBIT 1 852 75.57 -5.131 368.8 1,203 235 -5 523 1,496 -496 28.84 567 1,678 431.6 71.23
Operating Margin 38.08% 4.93% -0.34% 17.53% 41.72% 12.36% -0.28% 21.05% 44.04% -22.36% 1.4% 20.7% 44.04% 17.35% 3.04%
Earnings before Tax (EBT) 1 850.5 72.22 -8.086 383.1 1,270 344 130 676 1,679 -383 173.2 726.5 1,827 603.7 181.2
Net income 1 833.9 54.5 -18.79 378.8 1,214 319 117 650 4,374 -349 150.4 622 1,563 513.6 155.7
Net margin 37.27% 3.56% -1.25% 18% 42.1% 16.77% 6.44% 26.17% 128.76% -15.73% 7.3% 22.71% 41.01% 20.65% 6.65%
EPS 2 1.220 0.0800 -0.0300 0.5600 1.790 0.4800 0.1800 0.9800 6.630 -0.5500 0.2341 0.9364 2.381 0.7889 0.2558
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 11/4/21 2/15/22 5/3/22 8/2/22 11/1/22 2/14/23 5/9/23 8/3/23 11/1/23 2/13/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 - 4,576 6,340 7,635 8,080 10,368 12,266 16,643
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - -667 2,164 3,405 3,837 3,834 4,648 5,312
ROE (net income / shareholders' equity) - -438% -9.17% 36.6% 69.8% 34.7% 32.2% 28.3%
ROA (Net income/ Total Assets) - -48.8% -2.91% 12.7% 26.1% 14.2% 14.3% 12.1%
Assets 1 - 9,401 12,100 14,873 18,342 19,850 22,669 31,401
Book Value Per Share 2 - 4.840 7.750 - 12.30 14.90 18.50 26.90
Cash Flow per Share 2 - -2.210 3.560 5.040 5.870 5.820 7.030 6.690
Capex 1 - 37.4 25.3 25 47 58.3 65.9 75.1
Capex / Sales - 1.11% 0.42% 0.3% 0.47% 0.52% 0.53% 0.54%
Announcement Date 8/19/20 2/25/21 2/15/22 2/14/23 2/13/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Airbnb, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
C-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
45
Last Close Price
164.2 USD
Average target price
151.8 USD
Spread / Average Target
-7.58%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Internet Services

1st Jan change Capi.
AIRBNB, INC. Stock Airbnb, Inc.
+20.63% 104B
TENCENT HOLDINGS LIMITED Stock Tencent Holdings Limited
+18.66% 414B
NETFLIX, INC. Stock Netflix, Inc.
+15.27% 242B
UBER TECHNOLOGIES, INC. Stock Uber Technologies, Inc.
+12.15% 144B
PROSUS N.V. Stock Prosus N.V.
+17.19% 83.87B
SPOTIFY TECHNOLOGY S.A. Stock Spotify Technology S.A.
+54.11% 57.64B
DOORDASH, INC. Stock DoorDash, Inc.
+33.59% 53.37B
COSTAR GROUP, INC. Stock CoStar Group, Inc.
+6.02% 37.83B
NASPERS LIMITED Stock Naspers Limited
+15.88% 32.51B
PINTEREST, INC. Stock Pinterest, Inc.
-8.32% 23.18B
Other Internet Services
  1. Stock Market
  2. Equities
  3. ABNB Stock
  4. Financials Airbnb, Inc.