FMP
Airbnb, Inc.
ABNB
NASDAQ
Airbnb, Inc., together with its subsidiaries, operates a platform that enables hosts to offer stays and experiences to guests worldwide. The company's marketplace model connects hosts and guests online or through mobile devices to book spaces and experiences. It primarily offers private rooms, primary homes, or vacation homes. The company was formerly known as AirBed & Breakfast, Inc. and changed its name to Airbnb, Inc. in November 2010. Airbnb, Inc. was founded in 2007 and is headquartered in San Francisco, California.
125.26 USD
1.25 (0.998%)
Operating Data
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
3.38B
5.99B
8.4B
9.92B
11.1B
15.2B
20.8B
28.48B
38.99B
53.37B
Revenue %
-
77.37
40.17
18.07
11.95
36.89
36.89
36.89
36.89
Ebitda
-4.38B
-64.36M
2.1B
2.23B
2.55B
-929.22M
-1.27B
-1.74B
-2.38B
-3.26B
Ebitda %
-129.78
-1.07
25.03
22.48
23
-6.11
-6.11
-6.11
-6.11
Ebit
-4.51B
-239.86M
2.01B
2.19B
2.55B
-1.06B
-1.46B
-1.99B
-2.73B
-3.74B
Ebit %
-133.51
-4
23.97
22.03
23
-7
-7
-7
-7
Depreciation
125.88M
175.5M
89.3M
44M
-
248.09M
339.61M
464.89M
636.4M
871.17M
Depreciation %
3.73
2.93
1.06
0.44
-
1.63
1.63
1.63
1.63
Balance Sheet
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Total Cash
6.39B
8.32B
9.62B
10.07B
10.61B
15.06B
20.62B
28.23B
38.64B
52.9B
Total Cash %
189.19
138.89
114.56
101.55
95.58
99.12
99.12
99.12
99.12
Receivables
2.18B
112M
161M
5.87B
5.93B
5.5B
7.53B
10.31B
14.11B
19.32B
Receivables %
64.57
1.87
1.92
59.18
53.42
36.19
36.19
36.19
36.19
Inventories
-
-
-
-
-
-
-
-
-
-
Inventories %
-
-
-
-
-
-
-
-
-
Payable
79.9M
118M
137M
141M
142M
263.42M
360.6M
493.63M
675.73M
925.02M
Payable %
2.37
1.97
1.63
1.42
1.28
1.73
1.73
1.73
1.73
Cap Ex
-37.37M
-25.32M
-25M
-
-
-55.52M
-76M
-104.03M
-142.41M
-194.95M
Cap Ex %
-1.11
-0.42
-0.3
-
-
-0.37
-0.37
-0.37
-0.37
Weighted Average Cost Of Capital
Price
125.26
Beta
Diluted Shares Outstanding
645M
Costof Debt
3.92
Tax Rate
After Tax Cost Of Debt
3.12
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
2.29B
Total Equity
80.79B
Total Capital
83.09B
Debt Weighting
2.76
Equity Weighting
97.24
Wacc
9.2
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
3.38B
5.99B
8.4B
9.92B
11.1B
15.2B
20.8B
28.48B
38.99B
53.37B
Ebitda
-4.38B
-64.36M
2.1B
2.23B
2.55B
-929.22M
-1.27B
-1.74B
-2.38B
-3.26B
Ebit
-4.51B
-239.86M
2.01B
2.19B
2.55B
-1.06B
-1.46B
-1.99B
-2.73B
-3.74B
Tax Rate
20.5
20.5
20.5
20.5
20.5
20.5
20.5
20.5
20.5
20.5
Ebiat
-4.42B
-281.43M
1.92B
4.98B
2.03B
-1.01B
-1.38B
-1.88B
-2.58B
-3.53B
Depreciation
125.88M
175.5M
89.3M
44M
-
248.09M
339.61M
464.89M
636.4M
871.17M
Receivables
2.18B
112M
161M
5.87B
5.93B
5.5B
7.53B
10.31B
14.11B
19.32B
Inventories
-
-
-
-
-
-
-
-
-
-
Payable
79.9M
118M
137M
141M
142M
263.42M
360.6M
493.63M
675.73M
925.02M
Cap Ex
-37.37M
-25.32M
-25M
-
-
-55.52M
-76M
-104.03M
-142.41M
-194.95M
Ufcf
-6.43B
1.98B
1.95B
-678.78M
1.97B
-261.11M
-3.05B
-4.17B
-5.71B
-7.81B
Wacc
9.2
9.2
9.2
9.2
9.2
Pv Ufcf
-239.11M
-2.55B
-3.2B
-4.01B
-5.03B
Sum Pv Ufcf
-15.04B
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
9.2
Free Cash Flow T1
-8.12B
Terminal Value
-156.19B
Present Terminal Value
-100.58B
Intrinsic Value
Enterprise Value
-115.62B
Net Debt
-4.57B
Equity Value
-111.05B
Diluted Shares Outstanding
645M
Equity Value Per Share
-172.16
Projected DCF
-172.16 1.728%
