Valuation models
price $164.39 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused105.77 – 139.33120.0037% overvaluedDCF · Perpetuity growth · 10y120.56 – 159.53137.1020% overvaluedDCF · EBITDA exit · 5y164.62 – 177.88171.074% undervaluedDCF · EBITDA exit · 10y168.07 – 193.62180.259% undervaluedP/E · peers95.86 – 187.33124.7032% overvaluedP/E · own history106.24 – 193.06152.218% overvaluedPEG—114.4744% overvaluedEV/EBITDA · peers81.09 – 148.66102.9260% overvaluedEV/Revenue · peers86.51 – 146.04106.6254% overvaluedWall St. consensus target—200.0018% belowCost of capital (WACC)—9.63%—
DCF · Perpetuity growth · 5y leads for profitable growth — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
120.00
Airbnb closed at $164.39 — overvalued by 37% vs model.
105.77the model's range139.33
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
102.92 – 180.25
Wall St. target
200.00 18% below
Above model, 1y
30 of 32 days
How it is valued
Valued asProfitable Growth
Moderate growth (~11% recent)High profitability (20% net margin)Highly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.