Airbnb Inc.
ABNB 122.02 (0.67%) 0.82
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: $73.99(B)
EV: $64.58(B)
Total Equity: $8.61(B)
Earnings date: Feb-13-2026
P/E: 28.71
Forward P/E: 29.40
P/FCF: 16.18
P/S: 6.32
P/B: 8.62
EPS: $4.3
EPS (fwd): $4.2
FCF/share: $7.5
Revenue/share: $19.3
Book value/share: $14.2
ROIC: 24.4%
ROA: 11.6%
ROE: 30.8%
Debt/Equity: 0.26
Current Ratio: 1.40
Gross margin: 83.0%
Operating margin: 22.6%
Net margin: 22.0%
Dividend/share: $0.0
Div. yield: 0.00%
ABNB Valuation & Price Targets
Current Price
$122
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
49% overvalued
Low
$44.8
Mid
$61.9
High
$86.0
Current price
$122.0
Fair P/E
Margin of safety
EPS
Market Model
Economic moat: None/narrow
EPS Estimates
| Low | Avg | High | # | |
| FY+1 | 4.0 | 4.2 | 4.4 | 17 |
| FY+2 | 4.4 | 4.8 | 5.3 | 17 |
| FY+3 | 4.9 | 5.7 | 6.9 | 12 |
| FY+4 | 5.4 | 6.6 | 8.8 | 7 |
| FY+5 | 5.9 | 8.2 | 11.3 | 6 |
Analyst Price Targets
15% undervalued
Low
$102
Mid
$140
High
$180
Current price
$122
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 |