Airbnb, Inc. (ABNB) Annual Margin Report - Discounting Cash Flows
ABNB
Airbnb, Inc.
ABNB (NASDAQ)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Feb 21
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
Revenue 9,982 12,241 12,241 11,102 9,917 8,399 5,992
Revenue Growth Rate 26.3% 0% 10.26% 11.95% 18.07% 40.17% 77.37%
Cost of Revenue 1,735 2,086 2,086 1,878 1,703 1,499 1,156
Gross Profit 8,247 10,155 10,155 9,224 8,214 6,900 4,836
Gross Margin 82.45% 82.96% 82.96% 83.08% 82.83% 82.15% 80.71%
Operating Income 1,898 2,544 2,544 2,553 1,518 1,802 429
Operating Margin 18.08% 20.78% 20.78% 23% 15.31% 21.45% 7.16%
Net Income 2,334 2,511 2,511 2,648 4,792 1,893 -352
Net Margin 21.64% 20.51% 20.51% 23.85% 48.32% 22.54% -5.87%

Monetary values in USD

amounts except #

Average LTM
Feb 21
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
Revenue 9,982 12,241 12,241 11,102 9,917 8,399 5,992
Cash From Operating Activities Margin 39.2% 37.95% 37.95% 40.7% 39.17% 40.84% 38.6%
Cash From Operating Activities 3,906 4,646 4,646 4,518 3,884 3,430 2,313
Free Cash Flow Margin 39.13% 37.82% 37.95% 40.7% 39.17% 40.54% 38.6%
Free Cash Flow 3,899 4,630 4,646 4,518 3,884 3,405 2,313
Depreciation and Amortization Margin 0.93% 0.556% 0% 0.585% 0.444% 1.06% 2.93%
Depreciation and Amortization 73.63 68 0 65 44 89.3 175.5
Capital Expenditure Margin -0.072% -0.131% 0% 0% 0% -0.298% 0%
Capital Expenditure -6.83 -16 0 0 0 -25 0
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program