The Discounted Cash Flow (DCF) valuation of Airbnb Inc (ABNB) is 88.76 USD. With the latest stock price at 124.55 USD, the upside of Airbnb Inc based on DCF is -28.7%.
Based on the latest price of 124.55 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 | 8.2% - 10.3% | 9.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 67.80 - 137.21 | 88.76 |
| Upside | -45.6% - 10.2% | -28.7% |