Airbnb Inc.
ABNB 125.66 (2.20%) 2.76
Consumer Discretionary
Hotels Restaurants and Leisure
Quality Checklist 6/8
ROIC > 10%
Debt/Equity < 1
Current Ratio > 1
Net Margin > 10%
Past Net Income CAGR > 0%
Est. EPS Growth > 5%
5Y Shares Out Change < 0%
Quick Ratio > 1
0.0%of Portfolio
My holdings
Day change:
Total change:
Shares:Cost basis:
Market cap: $75.33(B)
EV: $68.79(B)
Total Equity: $8.20(B)
Earnings date: May-08-2026
P/E: 30.65
Forward P/E: 24.98
P/FCF: 16.28
P/S: 6.29
P/B: 9.23
EPS: $4.1
EPS (fwd): $5.0
FCF/share: $7.7
Revenue/share: $20.0
Book value/share: $13.6
ROIC: 24.4%
ROA: 11.6%
ROE: 30.8%
Debt/Equity: 0.28
Current Ratio: 1.40
Gross margin: 83.0%
Operating margin: 22.6%
Net margin: 20.5%
Dividend/share: $0.0
Div. yield: 0.00%
ABNB Valuation & Price Targets
Current Price
$126
Favorite Valuation Methods
More Valuation Methods
DCF (simple)
N/A
N/A
DCF (exit mult.)
N/A
N/A
DDM
N/A
N/A
EPS growth
N/A
N/A
Revenue growth
N/A
N/A
Peter Lynch FV
N/A
N/A
Graham No.
N/A
N/A
PEvaluation
34% overvalued
Low
$60.0
Mid
$82.3
High
$110.0
Current price
$125.7
Fair P/E
Margin of safety
EPS
Market Model
Economic moat: None/narrow
EPS Estimates
| Low | Avg | High | # | |
| FY+1 | 4.6 | 5.0 | 5.6 | 18 |
| FY+2 | 5.2 | 5.8 | 6.5 | 15 |
| FY+3 | 5.6 | 6.8 | 8.1 | 8 |
| FY+4 | 6.4 | 8.3 | 10.5 | 6 |
| FY+5 | 7.2 | 9.8 | 13.1 | 6 |
Analyst Price Targets
16% undervalued
Low
$107
Mid
$146
High
$180
Current price
$126
Analyst Recommendations
2-stage DCF
First Stage Duration: 5 Years | |
| Starting Free Cash Flow | |
First Stage Growth Rate | |
LowMidHigh | |
Terminal Growth Rate | |
LowMidHigh | |
| Discount Rate | |
Discounted Cash Flow
Forecast years: 5 Years | |
Terminal Growth Rate | |
LowMidHigh | |
| Discount Rate | |
Free cash flow estimates:
Discounted Cash Flow (exit mult.)
Forecast years: 5 Years | |
Exit FCF Multiple | |
LowMidHigh | |
| Discount Rate | |
Free cash flow estimates:
Dividend Discount Model
| Annual Dividend | |
First Stage Length (Years): 0 Years | |
| First Stage Growth Rate | |
| Final Growth Rate | |
| Discount Rate | |
EPS Growth
Forecast years: 5 Years | |
| Starting EPS | |
EPS Growth Rate | |
LowMidHigh | |
Final P/E | |
LowMidHigh | |
| Discount Rate | |
Revenue Growth Valuation
Forecast Years: 10 Years | |
| Base Revenue | |
Revenue Growth Rate | |
LowMidHigh | |
Final Net Margin | |
LowMidHigh | |
Final P/E Ratio | |
LowMidHigh | |
| Discount Rate | |
Peter Lynch Fair Value
| Earnings Per Share | |
| Growth Rate |
Graham Formula
| Earnings Per Share | |
| EPS Growth (7-10 years) | |
| Government Bond Rate |