As of 2024-05-20, the Intrinsic Value of Airbnb Inc (ABNB) is
63.82 USD. This ABNB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 145.66 USD, the upside of Airbnb Inc is
%.
The range of the Intrinsic Value is 48.65 - 100.66 USD
63.82 USD
Intrinsic Value
ABNB Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
48.65 - 100.66 |
63.82 |
-56.2% |
| DCF (Growth 10y) |
75.17 - 160.40 |
100.18 |
-31.2% |
| DCF (EBITDA 5y) |
62.74 - 80.60 |
70.47 |
-51.6% |
| DCF (EBITDA 10y) |
83.93 - 114.38 |
97.01 |
-33.4% |
| Fair Value |
38.87 - 38.87 |
38.87 |
-73.31% |
| P/E |
73.49 - 184.24 |
128.98 |
-11.5% |
| EV/EBITDA |
38.06 - 56.67 |
46.84 |
-67.8% |
| EPV |
26.07 - 31.11 |
28.59 |
-80.4% |
| DDM - Stable |
71.16 - 221.24 |
146.20 |
0.4% |
| DDM - Multi |
55.66 - 136.47 |
79.31 |
-45.6% |
ABNB Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
92,542.16 |
| Beta |
1.57 |
| Outstanding shares (mil) |
635.33 |
| Enterprise Value (mil) |
86,705.16 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.40% |
| Cost of Debt |
4.62% |
| WACC |
9.28% |