ABNB - NASDAQ

Airbnb, Inc.

Airbnb, Inc.

ABNBยทNASDAQ

$133.59

-0.57%
Consumer CyclicalTravel Services

Airbnb, Inc., together with its subsidiaries, operates a platform that enables hosts to offer stays and experiences to guests worldwide. The company's marketplace model connects hosts and guests online or through mobile devices to book spaces and experiences. It primarily offers private rooms, primary homes, or vacation homes. The company was formerly known as AirBed & Breakfast, Inc. and changed its name to Airbnb, Inc. in November 2010. Airbnb, Inc. was founded in 2007 and is headquartered in San Francisco, California.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$79.29B
EPS4.1000
P/E Ratio33.13
Earnings Date08/05/2026
Airbnb, Inc.

Airbnb, Inc. Fair Value Envelope

ABNB ยท NASDAQ

Our analysis suggests that ABNB has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $133.59, this represents a potential HIDDEN relative to our calculated worth for Airbnb, Inc..

HIDDEN
Intrinsic Value
Current Price: $133.59

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$84.2B
+ Cash & Equivalents$6.6B
Firm Value$90.8B
- Debt$2.1B
Equity Value$88.7B
/ Shares Outstanding618,487,833B
DCF Value$143
UNDERVALUED BY 7%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$4.8B
$4.9B
$5.1B
$5.2B
$5.3B
$5.5B
$5.6B
$5.8B
$6.0B
$6.1B
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
$4.8B
$4.9B
$5.1B
$5.2B
$5.3B
$5.5B
$5.6B
$5.8B
$6.0B
$6.1B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$4.4B
$4.2B
$4.0B
$3.8B
$3.6B
$3.5B
$3.3B
$3.1B
$3.0B
$2.8B
Terminal Value represents 57.4% of Enterprise Value

Related Guides

Blog Categories

Continue your ABNB research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.