Previous Close | $136.49 |
Intrinsic Value | $81.37 |
Upside potential | -40% |
Data is not available at this time.
Airbnb, Inc. operates a global online marketplace for lodging, primarily homestays for vacation rentals and tourism activities. The company's platform connects hosts who list properties with guests seeking unique accommodations, leveraging a two-sided network effect to drive growth. Unlike traditional hotel chains, Airbnb capitalizes on asset-light scalability, earning commissions from bookings without owning physical properties. This model allows rapid expansion into new markets while minimizing capital intensity. The company competes in the broader travel and hospitality sector, positioning itself as a disruptor by offering localized, diverse lodging options. Its brand is synonymous with alternative travel experiences, appealing to millennials and digital nomads seeking authenticity. Airbnb has also expanded into experiences and long-term stays, diversifying revenue streams beyond short-term rentals. Regulatory challenges and competitive pressures from OTAs and traditional hotels persist, but its first-mover advantage and strong brand loyalty reinforce its market leadership.
Airbnb reported $11.1 billion in revenue for FY 2024, with net income of $2.65 billion, reflecting robust profitability. The company's asset-light model drives high operating leverage, evidenced by a 40.7% net margin. Operating cash flow of $4.52 billion underscores strong conversion of earnings into cash, with zero capital expenditures highlighting capital efficiency. Diluted EPS of $4.11 demonstrates scalable earnings power.
Airbnb's earnings power is underpinned by its high-margin commission-based model, with negligible variable costs per additional booking. The platform's scalability allows for operating leverage, as evidenced by its 23.9% net income margin. Capital efficiency is exceptional, with no reported capex and $6.86 billion in cash reserves, enabling reinvestment in growth or shareholder returns without debt reliance.
The company maintains a strong balance sheet with $6.86 billion in cash and equivalents against $2.29 billion in total debt, yielding a net cash position. This liquidity provides flexibility for strategic initiatives or market downturns. With no dividends and share repurchases not explicitly stated, capital allocation remains focused on organic growth and platform innovation.
Airbnb's growth is driven by increasing adoption of alternative accommodations and international expansion. The company does not pay dividends, retaining earnings to fund growth initiatives. Shareholder returns may materialize through buybacks, though none were disclosed for FY 2024. Long-term stays and experiences represent incremental growth vectors beyond core short-term rentals.
Airbnb's valuation reflects its premium position in the travel tech sector, trading at a high earnings multiple due to its scalable model and growth potential. Market expectations hinge on sustained demand for experiential travel and execution against regulatory hurdles. The lack of capex and strong cash generation support premium pricing relative to traditional hospitality peers.
Airbnb's key advantages include its global brand, network effects, and asset-light scalability. Regulatory risks and competition from OTAs remain challenges, but its focus on unique inventory and community trust mechanisms differentiates it. The outlook is positive, assuming continued travel demand recovery and successful expansion into adjacent services like experiences and flexible living arrangements.
Airbnb 10-K (CIK: 0001559720), Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |