
Airbnb Inc.
ABNB 160.63 (0.29%) 0.47
EV: $68.08(B)
Total Equity: $7.80(B)
Debt/Equity: 0.32
Dividend/share: $0.0
Div. yield: 0.00%
P/E: 35.94
Forward P/E: 30.31
P/FCF: 19.49
P/S: 7.34
P/B: 12.15
EPS: $4.5
EPS (fwd): $5.3
FCF/share: $8.2
Revenue/share: $21.9
Book value/share: $13.2
ROIC: 24.4%
ROA: 11.6%
ROE: 30.8%
Margins: Gross | Op. | Net
82.9% | 22.6% | 20.4%
0.0%of Portfolio
My holdings
Day change
Total change
ABNB Valuation & Price Targets
Favorite Valuation Methods
PEvaluation
—
Analyst targets
—
DCF (2-stage)
—
More Valuation Methods
DCF (simple)
—
DCF (exit mult.)
—
DDM
—
EPS growth
—
Revenue growth
—
Peter Lynch FV
—
Graham No.
—
PEvaluation
CURRENT PRICE
$161
47% Overvalued
BEAR
BASE
BULL
Fair P/E
Margin of safety
EPS
Market Model
Economic moat: None/narrow
EPS Estimates
| Low | Avg | High | # | |
| FY+1 | 5.0 | 5.3 | 5.9 | 30 |
| FY+2 | 5.5 | 6.2 | 7.0 | 30 |
| FY+3 | 6.3 | 7.4 | 8.8 | 16 |
| FY+4 | 7.3 | 9.0 | 11.6 | 7 |
| FY+5 | 8.3 | 10.7 | 15.0 | 6 |
Analyst Price Targets
CURRENT PRICE
$161
15% Undervalued
BEAR
BASE
BULL
Analyst Recommendations
2-stage DCF
First Stage Duration: 5 Years | |
| Starting Free Cash Flow | |
First Stage Growth Rate | |
Low Mid High | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Discounted Cash Flow
Forecast years: 5 Years | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Discounted Cash Flow (exit mult.)
Forecast years: 5 Years | |
Exit FCF Multiple | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Dividend Discount Model
| Annual Dividend | |
First Stage Length (Years): 0 Years | |
First Stage Growth Rate | |
Low Mid High | |
Final Growth Rate | |
Low Mid High | |
| Discount Rate | |
EPS Growth
Forecast years: 5 Years | |
| Starting EPS | |
EPS Growth Rate | |
Low Mid High | |
Final P/E | |
Low Mid High | |
| Discount Rate | |
Revenue Growth Valuation
Forecast Years: 10 Years | |
| Base Revenue | |
Revenue Growth Rate | |
Low Mid High | |
Final Net Margin | |
Low Mid High | |
Final P/E Ratio | |
Low Mid High | |
| Discount Rate | |
Peter Lynch Fair Value
| Earnings Per Share | |
Growth Rate | |
Low Mid High | |
Graham Formula
| Earnings Per Share | |
EPS Growth (7-10 years) | |
Low Mid High | |
| Government Bond Rate | |
