The Discounted Cash Flow (DCF) valuation of Airbnb Inc (ABNB) is 89.08 USD. With the latest stock price at 124.95 USD, the upside of Airbnb Inc based on DCF is -28.7%.
Based on the latest price of 124.95 USD and our DCF valuation, Airbnb Inc (ABNB) is a sell. selling ABNB stocks now will result in a potential gain of 28.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 9.9% | 8.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 66.13 - 146.84 | 89.08 |
| Upside | -47.1% - 17.5% | -28.7% |