Last Price$141.01.5%
Market Cap$89.5B
LTM ROIC - WACC
18.3%
5Y avg
66.3%
Travel Services industry
median
5.6%
Stock quality & Intrinsic value
7/10
(0.6%) overvalued
Airbnb, Inc. ROIC - WACC
Annual
Quarterly
LTM
Industry median
Company stand-alone
Crunching data... Almost there!
| Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|
| ROIC - WACC | 0.0% | (14.1%) | (88.8%) | (152.4%) | 9.7% | 154.1% | 99.3% | 18.4% |
Overvalued or undervalued?
Check the intrinsic value for ABNB
and see if it's the right time to invest.
Airbnb, Inc. (ABNB) ROIC - WACC comparison analysis
General
LTM ROIC - WACC
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
Airbnb, Inc.ABNB
18.3%
11.9%
(44.3%)
23.9%
Median Peer Set
5.6%
21.8%
32.4%
9.8%
Booking Holdings Inc.BKNG
109.2%
25.0%
54.7%
20.1%
Despegar.com, Corp.DESP
60.2%
31.2%
(90.4%)
3.5%
MakeMyTrip LimitedMMYT
52.6%
32.0%
N/A
27.7%
Trip.com Group LimitedTCOM
8.7%
110.8%
355.4%
22.3%
Norwegian Cruise Line Holdings Ltd.NCLH
5.7%
76.5%
N/A
1.9%
Travel + Leisure Co.TNL
5.6%
3.0%
10.2%
10.6%
Sabre CorporationSABR
4.5%
4.2%
(53.2%)
(9.2%)
Royal Caribbean Cruises Ltd.RCL
4.3%
18.6%
65.0%
17.5%
Expedia Group, Inc.EXPE
0.6%
6.6%
70.7%
9.0%
Tripadvisor, Inc.TRIP
(6.2%)
2.6%
1,601.5%
0.3%
ABNB key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|
% growth | 2,561.7 0.0% | 3,652.0 42.6% | 4,805.2 31.6% | 3,378.2 (29.7%) | 5,992.0 77.4% | 8,399.0 40.2% | 9,917.0 18.1% | 11,102.0 11.9% |
| Cost of Goods Sold (COGS) | 647.7 | 864.0 | 1,196.3 | 876.0 | 1,156.0 | 1,499.0 | 1,703.0 | 1,878.0 |
% margin | 1,914.0 74.7% | 2,788.0 76.3% | 3,608.9 75.1% | 2,502.2 74.1% | 4,836.0 80.7% | 6,900.0 82.2% | 8,214.0 82.8% | 9,224.0 83.1% |
| Operating Expenses | 1,995.4 | 2,769.2 | 4,110.5 | 5,940.9 | 4,294.0 | 5,009.0 | 6,696.0 | 6,671.0 |
| Research & Development Expenses (R&D) | 400.7 | 579.2 | 976.7 | 2,752.9 | 1,425.0 | 1,502.0 | 1,722.0 | 2,056.0 |
| Selling, General & Administrative Expenses (SG&A) | 1,198.9 | 1,580.8 | 2,318.7 | 2,310.2 | 2,022.0 | 2,466.0 | 3,788.0 | 3,333.0 |
% margin | (81.4) (3.2%) | 18.7 0.5% | (501.5) (10.4%) | (3,590.1) (106.3%) | 429.0 7.2% | 1,802.0 21.5% | 1,518.0 15.3% | 2,553.0 23.0% |
| Interest Income | 32.1 | 66.8 | 85.9 | 27.1 | 13.0 | 186.0 | 721.0 | 818.0 |
| Interest Expense | 16.4 | 26.1 | 10.0 | 171.7 | 438.0 | 24.0 | 83.0 | 0.0 |
| Pre-tax Income | (59.1) | 47.0 | (411.7) | (4,681.9) | (300.0) | 1,989.0 | 2,102.0 | 3,331.0 |
% effective tax rate | 10.9 (18.5%) | 63.9 135.8% | 262.6 (63.8%) | (97.2) 2.1% | 52.0 (17.3%) | 96.0 4.8% | (2,690.0) (128.0%) | 683.0 20.5% |
% margin | (70.0) (2.7%) | (16.9) (0.5%) | (674.3) (14.0%) | (4,584.7) (135.7%) | (352.0) (5.9%) | 1,893.0 22.5% | 4,792.0 48.3% | 2,648.0 23.9% |
| EPS | (0.13) | (0.03) | (1.27) | (16.12) | (0.57) | 2.97 | 7.52 | 4.19 |
| Diluted EPS | (0.13) | (0.03) | (1.27) | (16.12) | (0.57) | 2.79 | 7.24 | 4.11 |
% margin | 36.6 1.4% | 155.6 4.3% | (287.6) (6.0%) | (4,384.4) (129.8%) | (64.4) (1.1%) | 2,102.3 25.0% | 2,229.0 22.5% | 2,553.0 23.0% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Airbnb, Inc.'s ROIC - WACC?
As of today, Microsoft Corp's last 12-month ROIC - WACC is 18.3%, based on the financial report for Dec 31, 2024 (Q4’2024). The average annual ROIC - WACC for Airbnb, Inc. have been 129.0% over the past three years, and 69.6% over the past five years.
2) Is Airbnb, Inc.'s ROIC - WACC Good?
As of today, Airbnb, Inc.'s ROIC - WACC is 18.3%, which is higher than industry median of 5.6%. It indicates that Airbnb, Inc.'s ROIC - WACC is Good.