The Discounted Cash Flow (DCF) valuation of Airbnb Inc (ABNB) is 86.83 USD. With the latest stock price at 136.54 USD, the upside of Airbnb Inc based on DCF is -36.4%.
Based on the latest price of 136.54 USD and our DCF valuation, Airbnb Inc (ABNB) is a sell. selling ABNB stocks now will result in a potential gain of 36.4%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.5% | 9.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 66.35 - 134.23 | 86.83 |
| Upside | -51.4% - -1.7% | -36.4% |