SweetValueLab
Write for us

Airbnb, Inc. — Intrinsic Value & Fair Price

ABNB
NASDAQConsumer CyclicalTravel ServicesCIK 0001559720airbnb.comAbout ABNB
Last close · Oct 16, 2026173.70−0.58 (−0.33%)
Market cap$104.0B
Model value · DCF · Perpetuity growth · 5y
89.90
Airbnb closed at $173.70 — overvalued by 93% vs model.
65.18the model's range159.24

DCF · Perpetuity growth · 5y leads for profitable growth — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.

Other models
89.10 – 151.90
Wall St. target
191.00 9% below
Above model, 1y
20 of 22 days

Price and model value

Embed this card

ABNB's close against its model value, as a 420×168 card for your own page. It updates nightly with this site and links back here.

Free to embed; keep the attribution link.
Loading chart…
What the marks mean
Daily close

Research on ABNB

No posts on ABNB yet.
Studied ABNB from its filings? Guest posts are reviewed before they go live.Write about ABNB →

How it is valued

Valued asProfitable Growth
Moderate growth (~11% recent)High profitability (21% net margin)Highly cyclical earnings
What growth the price implies: the reverse DCF

Key figures

FY2025
P/E
—
EV / EBITDA
37.0×
FCF yield
4.4%
Dividend yield, TTM
0.00%
Beta
1.24
Cost of capital (WACC)
9.80%
Full financials

Analyst actions

third-party, quoted
10-07Wells Fargo · target185.00
10-02Keybanc · “Overweight” from “Sector Weight”upgrade
10-01KeyBanc · target191.00
09-24China Renaissance Securities (US) Inc. · target200.00
Ratings, targets and estimates

The weekly

One email a week across every stock we cover: 13F filings, insider trades, earnings and new research. It covers the whole market, not just ABNB. No account.

About Airbnb

Airbnb, Inc., along with its affiliated entities, manages a global digital marketplace. This platform seamlessly connects individuals, known as hosts, who wish to offer a variety of accommodations and unique local experiences, with guests seeking such services worldwide. Users can easily book anything from private rooms and primary residences to vacation homes through its online and mobile channels. Originally established as AirBed & Breakfast, Inc. in 2007, the company officially rebranded to Airbnb, Inc. in November 2010. Its corporate headquarters are situated in San Francisco, California.

CEO
Brian Chesky
Headquarters
San Francisco, CA
Employees
8,200
IPO
2020-12-10
Full company profile

Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; the formulas are in how we value a stock.