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	- -	- -	- -	5.89	7.57	3.99	5.1	5.04	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	- -	- -	- -	89,909	105,762	53,215	87,118	82,626	81,582
- 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	- -	- -	- -	85,848	99,858	45,934	79,351	74,073	72,635
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	- -	- -	- -	25.41	16.67	5.47	8	6.67	5.93
EV/EBITDA	- -	- -	- -	- -	176.12	24.39	50.8	28.29	28.55
EV/EBIT	- -	- -	- -	- -	232.77	25.49	52.27	29.01	28.55
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	13.3	- -	16.4	15.63
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	13.4	- -	16.4	15.63
Diluted Market Cap	- -	- -	- -	42,668	102,818	57,347	90,396	85,543	84,428
Diluted Enterprise Value	- -	- -	- -	38,607	96,914	50,066	82,629	76,990	75,481
EV per Share	- -	- -	- -	143.27	157.62	72.8	124.38	118.9	120.66
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	- -	- -	- -	-63.96	44.94	16.84	23.27	18.93	18.17
EV/EBIT	- -	- -	- -	- -	232.77	25.49	52.27	29.01	28.55
Enterprise Value	- -	- -	- -	85,848	99,858	45,934	79,351	74,073	72,635
Low Price	- -	- -	- -	122.02	130.35	82.54	84.68	109.52	99.97
EV/Sales	- -	- -	- -	25.41	16.67	5.47	8	6.67	5.93
EV/EBITDA	- -	- -	- -	- -	176.12	24.39	50.8	28.29	28.55
Price/Earnings	- -	- -	- -	- -	- -	28.38	18.15	31.65	33.08
Price/Earnings Average	- -	- -	- -	- -	- -	41.99	16.53	33.84	31.36
Price/Earnings High	- -	- -	- -	- -	- -	63.87	20.4	40.5	39.74
Price/Earnings Low	- -	- -	- -	- -	- -	27.78	11.26	26.14	24.4
Price/Book Value	- -	- -	- -	30.98	22.15	9.57	10.67	9.82	9.95
Price/Book Value Average	- -	- -	- -	30.49	22.27	14.16	9.71	10.5	9.43
Price/Book Value High	- -	- -	- -	35.31	29.05	21.54	11.99	12.57	11.95
Price/Book Value Low	- -	- -	- -	25.2	17.29	9.37	6.62	8.11	7.34
Price/Tangible Book Value	- -	- -	- -	41.43	25.99	10.91	11.82	10.82	10.98
Price/Tangible Book Value Average	- -	- -	- -	40.77	26.12	16.15	10.76	11.57	10.41
Price/Tangible Book Value High	- -	- -	- -	47.21	34.08	24.56	13.28	13.85	13.19
Price/Tangible Book Value Low	- -	- -	- -	33.69	20.29	10.68	7.33	8.94	8.1
Price/Sales	- -	- -	- -	12.63	17.16	6.4	8.77	7.55	6.79
Price/Sales Average	- -	- -	- -	12.43	17.25	9.46	7.99	8.07	6.43
Price/Sales High	- -	- -	- -	14.39	22.51	14.4	9.86	9.66	8.15
Price/Sales Low	- -	- -	- -	10.27	13.4	6.26	5.44	6.23	5.01
Price/Cash Flow	- -	- -	- -	-67.76	44.45	15.66	22.39	18.55	17.88
Price/Cash Flow Average	- -	- -	- -	-66.68	44.69	23.17	20.39	19.83	16.95
Price/Cash Flow High	- -	- -	- -	-77.21	58.3	35.25	25.17	23.74	21.48
Price/Cash Flow Low	- -	- -	- -	-55.1	34.71	15.33	13.89	15.32	13.19
Price/Free Cash Flow Average	- -	- -	- -	-62.94	45.18	24.92	21.19	20.24	17.23
Price/Free Cash Flow High	- -	- -	- -	-72.88	58.95	37.9	26.16	24.23	21.83
Price/Free Cash Flow Low	- -	- -	- -	-52.01	35.09	16.48	14.43	15.63	13.4
EV/Sales Average	- -	- -	- -	24.99	16.76	8.51	7.21	7.19	5.59
EV/Sales High	- -	- -	- -	29.12	22.16	13.39	9.09	8.75	7.27
EV/Sales Low	- -	- -	- -	20.44	12.8	5.33	4.66	5.38	4.19
EV/EBITDA Average	- -	- -	- -	- -	177.1	37.95	45.8	30.47	26.88
EV/EBITDA High	- -	- -	- -	- -	234.23	59.74	57.72	37.11	35
EV/EBITDA Low	- -	- -	- -	- -	135.23	23.79	29.62	22.79	20.14
EV/EBIT Average	- -	- -	- -	- -	234.07	39.65	47.13	31.25	26.88
EV/EBIT High	- -	- -	- -	- -	309.58	62.42	59.39	38.06	35
EV/EBIT Low	- -	- -	- -	- -	178.73	24.86	30.47	23.37	20.14
Last Price	- -	- -	- -	150.05	166.94	84.33	136.55	132.63	135.52
High Price	- -	- -	- -	170.98	218.96	189.8	153.49	169.69	162.79
Enterprise Value Average	- -	- -	- -	84,416	100,418	71,451	71,547	79,780	68,390
Enterprise Value High	- -	- -	- -	98,387	132,810	112,485	90,161	97,164	89,051
Enterprise Value Low	- -	- -	- -	69,052	76,677	44,804	46,260	59,675	51,233

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