Airbnb Inc.
ABNB 128.80 (2.10%) 2.71
80.03(B)
Consumer Discretionary
Hotels Restaurants and Leisure
Holdings:
Shares:
Cost basis:
Airbnb Inc. (ABNB) price target and intrinsic value estimate
ABNB's fair price estimate is $80.0
This valuation is based on a fair P/E of 12.9 and EPS estimates of $6.18
The median analyst price target for ABNB is $160.0.
Analyst price targets range from $95.0 to $200.0
Is ABNB overvalued or undervalued?
ABNB is currently trading at $128.8
ABNB is overvalued by 61% using the pevaluation method.
ABNB is undervalued by 19% compared to median analyst price targets.
Do you agree with this valuation?
Access thousands of companies and create your own custom market model.
Claim your FREE account
Valuation
Overview
Market data
Market cap:$80.03(B)
Enterprise value:$71.71(B)
Total Equity:$8.41(B)
Shares outstanding:621.34(M)
Div. yield:0.00%
P/S:7.33
P/E:30.74
P/FCF:17.77
P/B:9.54
EPS:$4.2
FCF per share:$7.3
Dividend per share:$0.0
Income (TTM)
Revenue$11.10(B)
Gross profit$9.22(B)
EBITDA$2.58(B)
Net income$2.65(B)
Gross margin83.1%
Net margin23.8%
Balance sheet
Total assets$20.96(B)
Total liabilities$12.55(B)
Cash & Short-term inv.$10.61(B)
Long-term debt$2.00(B)
Debt issued$0
Debt repaid$0
Cash flow (TTM)
FCF$4.52(B)
CapEx$0
Dividends paid$0
Stock issued$168.00(M)
Stock repurchased$-4.06(B)
Stock-based comp.$1.41(B)
Per Share Data
Growth Estimates
Revenue
CAGR: 10.8%FY+1$12.20(B)
FY+2$13.50(B)
FY+3$14.97(B)
FY+4$16.69(B)
FY+5$18.38(B)
Net Income
CAGR: 18.1%FY+1$2.71(B)
FY+2$3.15(B)
FY+3$3.85(B)
FY+4$4.51(B)
FY+5$5.28(B)
EPS
CAGR: 19.9%FY+1$4.27
FY+2$4.99
FY+3$6.08
FY+4$7.44
FY+5$8.83
FCF per share
CAGR: 3.0%FY+1$6.91
FY+2$7.15
FY+3$7.33
Similar Companies
Historical Financials
Showing limited histrical data. Access 10+ years of financials now! Upgrade
Income
RevenueOperating IncomeNet IncomeCOGSGross ProfitTotal OpEx.R&DSG&AInterest ExpenseInterest IncomePre-tax incomeIncome tax
Cash flow
Stock-based Comp.FCFCFONet IncomeD&ACFFStock IssuedStock RepurchasedDebt IssuedDebt RepaidDividend PaidCFIAcquisitionsDivestituresCapital Expenditures
Balance sheet
Total AssetsTotal LiabilitiesCurrent assetsCash and EquivalentsShort-term investmentsInventoriesReceivablesNon-current assetsNet PP&EGoodwillCurrent liabilitiesAccounts payableNon-current liabilitiesLong-Term DebtTotal Equity
Per share data
EPS (Basic)FCF/ShareDividend/ShareEPS (Diluted)Book value/ShareCash & ST inv./ShareDebt/Share
Ratios
P/EP/SEV/EarningsP/FCFP/BEV/FCFDebt/EquityPayout ratio
Margins
Net Income MarginOperating MarginGross MarginEBITDA MarginFCF Margin
Returns
ROICROAROCEROE
Shares outstanding
Shares (Basic)Shares (Diluted)
Market Cap.
Market Cap.