Airbnb, Inc. Financial Ratios — 6Z1 Stock

Profitability (USD)

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	-9.17	36.63	69.83	31.95	30.23
Return on Assets (%)	- -	- -	-9.04	-48.77	-2.91	12.73	26.13	12.73	11.63
Return on Capital (%)	- -	- -	- -	- -	- -	25.39	- -	25.29	24.22
Return on Invested Capital (%)	- -	- -	- -	- -	- -	20.94	- -	17.62	17.82
Gross Margin (%)	74.72	76.34	75.1	74.07	80.71	82.15	82.83	83.08	82.96
EBITDA Margin (%)	-0.08	2.77	-8.06	-102.55	9.46	22.42	15.75	23.58	20.78
Operating Margin (%)	-3.18	0.51	-10.44	-101.79	9.05	22.51	15.31	23	20.78
Incremental Operating Margin (%)	- -	9.18	- -	205.83	152.3	56.04	- -	87.34	- -
Pretax Margin (%)	-2.31	1.29	-8.57	-138.59	-5.01	23.68	21.2	30	25.63
Profit Margin (%)	-2.73	-0.46	-14.03	-135.71	-5.87	22.54	48.32	23.85	20.51
Net Income to Common Margin (%)	-2.73	-0.46	-14.03	-135.71	-5.87	22.54	48.32	23.85	20.51
Effective Tax Rate (%)	- -	135.85	- -	- -	- -	4.83	- -	20.5	19.96
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	-9.17	36.63	69.83	31.95	30.23

Credit (USD)

Credit Ratios API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	419	2,330	2,418	2,341	2,304	2,058	2,067
ST Debt	- -	- -	38	83	63	59	61	63	2,067
LT Debt	- -	- -	381	2,246	2,355	2,282	2,243	1,995	- -
Total Debt/EBITDA	- -	- -	-1.08	-0.67	4.26	1.24	1.48	0.79	0.81
Net Debt/EBITDA	- -	-21.17	5.2	1.05	-7.2	-2.86	-3.13	-1.86	-1.79
Total Debt/EBIT	- -	- -	-0.84	-0.65	5.64	1.3	1.52	0.81	0.81
Net Debt/EBIT	- -	-114.22	4.01	1.01	-9.52	-2.99	-3.22	-1.91	-1.79
EBITDA to Interest Expense	-0.12	3.87	-38.86	-20.18	1.29	78.46	18.82	- -	- -
EBITDA-CapEx/Interest Expense	-6.23	0.4	-51.45	-20.4	1.24	77.42	18.82	- -	- -
EBIT to Interest Expense	-4.96	0.72	-50.32	-20.03	1.24	78.79	18.29	- -	- -
Interest Expense	16	26	10	172	438	24	83	- -	- -
Common Equity/Total Assets	- -	-7.82	-9.72	27.66	34.83	34.67	39.55	40.14	36.92
Long-Term Debt/Equity (%)	- -	- -	- -	77.42	49.32	41.04	27.47	23.72	- -
Long-Term Debt/Capital (%)	- -	- -	-98.22	42.94	32.74	28.88	21.43	19.05	- -
Long-Term Debt/Total Assets (%)	- -	- -	4.59	21.41	17.18	14.23	10.86	9.52	- -
Total Debt/Equity (%)	- -	- -	-51.93	80.29	50.64	42.1	28.22	24.47	25.21
Total Debt/Capital (%)	- -	- -	-108.01	44.53	33.62	29.63	22.01	19.66	20.13
Total Debt/Total Assets (%)	- -	- -	5.05	22.21	17.64	14.6	11.16	9.82	9.31
Net Debt to Equity	- -	413.85	249.3	-125.38	-85.53	-96.96	-59.8	-57.88	-55.63
Net Debt/Capital (%)	- -	80.54	83.83	1,461.34	-362.7	-1,030.78	-135.83	-135.02	-123.07
EBITDA	-2	101	-387	-3,464	567	1,883	1,562	2,618	2,544
EBITDA-CapEx	-102	11	-513	-3,502	542	1,858	1,562	2,618	2,544
Operating Income (Loss)	-81	19	-502	-3,439	542	1,891	1,518	2,553	2,544

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	0.89	0.59	1.24	1.31	1.21	1.01	1.04	0.81
Current Ratio	- -	1.57	1.25	1.73	1.95	1.86	1.66	1.69	1.38
Quick Ratio	- -	1.51	1.19	1.67	1.89	1.83	1.62	1.64	1.33
CFO/Avg Current Liab	- -	- -	0.05	-0.12	0.4	0.48	0.43	0.45	0.39
Common Equity/Total Assets	- -	-7.82	-9.72	27.66	34.83	34.67	39.55	40.14	36.92
Long-Term Debt/Equity (%)	- -	- -	- -	77.42	49.32	41.04	27.47	23.72	- -
Long-Term Debt/Capital (%)	- -	- -	-98.22	42.94	32.74	28.88	21.43	19.05	- -
Long-Term Debt/Total Assets (%)	- -	- -	4.59	21.41	17.18	14.23	10.86	9.52	- -
Total Debt/Equity (%)	- -	- -	-51.93	80.29	50.64	42.1	28.22	24.47	25.21
Total Debt/Capital (%)	- -	- -	-108.01	44.53	33.62	29.63	22.01	19.66	20.13
Total Debt/Total Assets (%)	- -	- -	5.05	22.21	17.64	14.6	11.16	9.82	9.31
CFO/Total Liabilities	- -	8.35	2.44	-8.3	25.89	32.74	31.12	36.01	33.16
CFO/CapEx	2.51	6.57	1.78	-16.85	91.34	137.2	- -	- -	- -
Altman's Z-Score	- -	- -	- -	5.93	7.57	4.01	5.08	4.99	4.39

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	48.97	63.08	73.52
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	7.45	5.79	4.96
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	90,307	105,719	53,526	86,851	81,445	81,752
- Cash & Cash Equivalents	- -	2,141	2,014	5,481	6,067	7,378	6,874	6,864	6,560
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	419	2,330	2,418	2,341	2,304	2,058	2,067
Enterprise Value	- -	- -	- -	86,246	99,815	46,245	79,084	72,892	72,805
Total Capital	- -	-517	-388	5,232	7,193	7,901	10,469	10,470	10,266
Total Debt/Capital (%)	- -	- -	-108.01	44.53	33.62	29.63	22.01	19.66	20.13
Total Debt / EV	- -	- -	- -	0.03	0.02	0.05	0.03	0.03	0.03
EV/Sales	- -	- -	- -	25.53	16.66	5.51	7.97	6.57	5.95
EV/EBITDA	- -	- -	- -	- -	176.04	24.56	50.63	27.84	28.62
EV/EBIT	- -	- -	- -	- -	232.67	25.66	52.1	28.55	28.62
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	13.39	- -	16.13	15.67
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	13.49	- -	16.13	15.67
Diluted Market Cap	- -	- -	- -	42,857	102,776	57,682	90,118	84,321	84,604
Diluted Enterprise Value	- -	- -	- -	38,796	96,872	50,401	82,351	75,768	75,657
EV per Share	- -	- -	- -	143.94	157.56	73.29	123.96	117	120.94
TTM Sales	2,562	3,652	4,805	3,378	5,992	8,399	9,917	11,102	12,241
TTM EBITDA	-2	101	-387	-3,464	567	1,883	1,562	2,618	2,544
TTM Operating Income	-81	19	-502	-3,439	542	1,891	1,518	2,553	2,544
TTM Cash Flow to Firm	- -	586	- -	- -	- -	3,453	- -	4,518	4,646
TTM Free Cash Flow to Firm	- -	496	- -	- -	- -	3,428	- -	4,518	4,646

Multiples (USD)

Valuation Multiples API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	-64.24	44.93	16.94	23.2	18.66	18.21
EV/EBIT	- -	- -	- -	- -	232.67	25.66	52.1	28.55	28.62
Enterprise Value	- -	- -	- -	86,246	99,815	46,245	79,084	72,892	72,805
Low Price	- -	- -	- -	122.53	131.34	82.5	84.92	109.28	99.67
EV/Sales	- -	- -	- -	25.53	16.66	5.51	7.97	6.57	5.95
EV/EBITDA	- -	- -	- -	- -	176.04	24.56	50.63	27.84	28.62
Price/Earnings	- -	- -	- -	- -	- -	28.54	18.1	31.2	33.15
Price/Earnings Average	- -	- -	- -	- -	- -	41.92	16.44	33.74	31.25
Price/Earnings High	- -	- -	- -	- -	- -	63.12	20.25	40.48	39.82
Price/Earnings Low	- -	- -	- -	- -	- -	27.76	11.29	26.08	24.33
Price/Book Value	- -	- -	- -	31.12	22.14	9.63	10.64	9.68	9.97
Price/Book Value Average	- -	- -	- -	31.03	22.24	14.14	9.66	10.47	9.4
Price/Book Value High	- -	- -	- -	35.3	28.87	21.29	11.9	12.56	11.98
Price/Book Value Low	- -	- -	- -	25.3	17.43	9.36	6.64	8.09	7.32
Price/Tangible Book Value	- -	- -	- -	41.61	25.98	10.98	11.78	10.67	11
Price/Tangible Book Value Average	- -	- -	- -	41.5	26.09	16.12	10.7	11.53	10.37
Price/Tangible Book Value High	- -	- -	- -	47.2	33.87	24.27	13.18	13.84	13.22
Price/Tangible Book Value Low	- -	- -	- -	33.83	20.44	10.68	7.35	8.92	8.08
Price/Sales	- -	- -	- -	12.69	17.15	6.43	8.74	7.44	6.8
Price/Sales Average	- -	- -	- -	12.65	17.23	9.45	7.94	8.05	6.41
Price/Sales High	- -	- -	- -	14.39	22.36	14.23	9.78	9.65	8.17
Price/Sales Low	- -	- -	- -	10.31	13.5	6.26	5.45	6.22	4.99
Price/Cash Flow	- -	- -	- -	-68.06	44.43	15.75	22.33	18.29	17.92
Price/Cash Flow Average	- -	- -	- -	-67.86	44.63	23.14	20.28	19.77	16.89
Price/Cash Flow High	- -	- -	- -	-77.2	57.93	34.83	24.98	23.72	21.52
Price/Cash Flow Low	- -	- -	- -	-55.33	34.97	15.32	13.93	15.29	13.15
Price/Free Cash Flow Average	- -	- -	- -	-64.06	45.12	24.88	21.08	20.18	17.16
Price/Free Cash Flow High	- -	- -	- -	-72.87	58.58	37.46	25.96	24.21	21.87
Price/Free Cash Flow Low	- -	- -	- -	-52.23	35.36	16.48	14.47	15.6	13.37
EV/Sales Average	- -	- -	- -	25.45	16.74	8.49	7.17	7.16	5.56
EV/Sales High	- -	- -	- -	29.12	22.02	13.23	9.02	8.75	7.29
EV/Sales Low	- -	- -	- -	20.53	12.9	5.33	4.68	5.36	4.17
EV/EBITDA Average	- -	- -	- -	- -	176.86	37.88	45.54	30.37	26.77
EV/EBITDA High	- -	- -	- -	- -	232.69	58.99	57.24	37.09	35.08
EV/EBITDA Low	- -	- -	- -	- -	136.34	23.78	29.72	22.74	20.07
EV/EBIT Average	- -	- -	- -	- -	233.75	39.59	46.86	31.15	26.77
EV/EBIT High	- -	- -	- -	- -	307.54	61.64	58.9	38.04	35.08
EV/EBIT Low	- -	- -	- -	- -	180.2	24.85	30.58	23.32	20.07
Last Price	- -	- -	- -	150.71	166.87	84.83	136.13	130.73	135.8
High Price	- -	- -	- -	170.95	217.58	187.57	152.33	169.6	163.12
Enterprise Value Average	- -	- -	- -	85,991	100,280	71,335	71,140	79,514	68,103
Enterprise Value High	- -	- -	- -	98,373	131,935	111,077	89,417	97,110	89,253
Enterprise Value Low	- -	- -	- -	69,357	77,305	44,778	46,415	59,526	51,055

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	522	587	587	599	634	631	638	623	602
Diluted Weighted Avg Shares	522	531	531	284	616	680	662	645	623
Basic Weighted Avg Shares	522	531	531	284	616	637	637	632	613
Revenue per Share	4.91	6.88	9.05	11.88	9.73	13.19	15.57	17.57	19.97
EBITDA per Share	- -	0.19	-0.73	-12.18	0.92	2.96	2.45	4.14	4.15
Operating Income per Share	-0.16	0.04	-0.94	-12.09	0.88	2.97	2.38	4.04	4.15
Basic EPS, GAAP	-0.13	-0.03	-1.27	-16.12	-0.57	2.97	7.52	4.19	4.1
Basic EPS from Cont Ops	-0.13	-0.03	-1.27	-16.12	-0.57	2.97	7.52	4.19	4.1
Diluted EPS, GAAP	-0.13	-0.03	-1.27	-16.12	-0.57	2.78	7.24	4.11	4.03
Diluted EPS from Cont Ops	-0.13	-0.03	-1.27	-16.12	-0.57	2.78	7.24	4.11	4.03
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.48	1.12	0.42	-2.21	3.76	5.38	6.1	7.15	7.58
Free Cash Flow per Basic Share	0.29	0.95	0.18	-2.35	3.71	5.35	6.1	7.15	7.58
Cash & Equivalents per Share	- -	5.67	5.24	10.67	13.14	15.25	15.79	17.03	18.3
Book Value per Share	- -	-0.88	-1.38	4.84	7.54	8.81	12.8	13.5	13.62
Tangible Book Value per Share	- -	-1.42	-2.66	3.62	6.42	7.73	11.56	12.26	12.34