As of 2025-05-09, the Intrinsic Value of Airbnb Inc (ABNB) is 93.00 USD. This ABNB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 126.39 USD, the upside of Airbnb Inc is -26.4%.

The range of the Intrinsic Value is 69.24 - 152.33 USD.

Is ABNB undervalued or overvalued?

Based on its market price of 126.39 USD and our intrinsic valuation, Airbnb Inc (ABNB) is overvalued by 26.4%.

126.39 USD

Stock Price

93.00 USD

Intrinsic Value

Intrinsic Value Details

ABNB Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	69.24 - 152.33	93.00	-26.4%
DCF (Growth Exit 10Y)	88.27 - 189.25	117.36	-7.1%
DCF (EBITDA Exit 5Y)	69.32 - 93.8	81.41	-35.6%
DCF (EBITDA Exit 10Y)	83.93 - 116.03	99.12	-21.6%
Peter Lynch Fair Value	107.01 - 107.01	107.01	-15.34%
P/E Multiples	72.34 - 121.26	99.16	-21.5%
EV/EBITDA Multiples	49.29 - 72.16	58.96	-53.4%
Earnings Power Value	35.8 - 43.53	39.66	-68.6%
Dividend Discount Model - Stable	42.42 - 134.41	88.41	-30.0%
Dividend Discount Model - Multi Stages	69.41 - 173.25	99.39	-21.4%

ABNB Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Booking Holdings Inc	3,689.13 - 8,612.3	5,119.76	-0.9%
Marriott International Inc	192.14 - 425.24	268.06	3.4%
Royal Caribbean Cruises Ltd	37.88 - 405.75	110.71	-52.5%
Hilton Worldwide Holdings Inc	193.54 - 567.51	293.48	20.7%
Carnival Corp	(9.34) - 50.13	1.56	-92.3%
Expedia Group Inc	100.3 - 563.21	174.59	3.3%
Hyatt Hotels Corp	138.93 - 219.46	170.74	34.5%
Norwegian Cruise Line Holdings Ltd	7.35 - 55.97	22.42	25.4%
Wyndham Hotels & Resorts Inc	66.74 - 210.85	106.29	26.1%
Marriott Vacations Worldwide Corp	31.83 - 196.95	86.71	34.8%

ABNB Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	78,191
Beta	1.16
Outstanding shares (mil)	619
Enterprise Value (mil)	73,322

Market risk premium	5.1%
Cost of Equity	9%
Cost of Debt	4.25%
WACC	8.8%