As of 2025-05-31, the Intrinsic Value of Airbnb Inc (ABNB) is 91.23 USD. This ABNB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 129.00 USD, the upside of Airbnb Inc is -29.30%.
The range of the Intrinsic Value is 68.76 - 145.76 USD
Based on its market price of 129.00 USD and our intrinsic valuation, Airbnb Inc (ABNB) is overvalued by 29.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 68.76 - 145.76 | 91.23 | -29.3% |
| DCF (Growth 10y) | 89.83 - 186.98 | 118.40 | -8.2% |
| DCF (EBITDA 5y) | 70.31 - 98.42 | 84.92 | -34.2% |
| DCF (EBITDA 10y) | 86.34 - 123.00 | 104.37 | -19.1% |
| Fair Value | 102.56 - 102.56 | 102.56 | -20.49% |
| P/E | 73.35 - 128.30 | 100.89 | -21.8% |
| EV/EBITDA | 48.63 - 74.05 | 59.83 | -53.6% |
| EPV | 36.21 - 43.83 | 40.02 | -69.0% |
| DDM - Stable | 39.06 - 120.37 | 79.71 | -38.2% |
| DDM - Multi | 68.38 - 165.41 | 96.95 | -24.8% |
| Market Cap (mil) | 79,805.85 |
| Beta | 1.25 |
| Outstanding shares (mil) | 618.65 |
| Enterprise Value (mil) | 74,201.85 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.21% |
| Cost of Debt | 4.25% |
| WACC | 9.07% |