Market Pulse44Neutral

Airbnb, Inc.Opportunity Rank #52(ABNB) Intrinsic Value & DCF Analysis (2026)

Current Price

$139.19

Last updated: Jun 23, 2026

Price vs Intrinsic Value

$139.19
Price
$198.17
Intrinsic Value
Undervalued by 42%MOS: $158.54

Fundamental Score

84/100
Bullish

Weighted across 6 signals

Narrative Score

55/100
Improving

No change vs previous

Trend Score

53/100
Neutral

As of 2026-06-22

The intrinsic value of Airbnb, Inc. (ABNB) is estimated at $198.17 per share based on a 10-year discounted cash flow (DCF) analysis. At the current price of $139.19, the stock appears undervalued relative to its projected cash flow fundamentals. This estimate assumes a 10.00% long-term growth rate and a 9.22% discount rate, reflecting expected future free cash flow and cost of capital.

The intrinsic value of Airbnb, Inc. (ABNB) is estimated at $198.17 per share based on a 10-year discounted cash flow (DCF) analysis. At the current price of $139.19, the stock appears undervalued relative to its projected cash flow fundamentals. This estimate assumes a 10.00% long-term growth rate and a 9.22% discount rate, reflecting expected future free cash flow and cost of capital.

Valuation Details

$198.17
▲ 42.37% upside
20% margin of safety: $158.54
Years: 10Growth Rate: 10.00%
Want to create your own valuation? Create a free account.

Fundamental Details

84/100
BullishWeighted across 6 signals
DCF Discount
42.4% discount to price
100
FCF Yield
5.5% trailing FCF yield
89
ROIC vs WACC
ROIC vs WACC unavailable
50
Net Debt / FCF
Net cash position
100
Buybacks
Share count shrinking
80
FCF CAGR (5Y)
453.1% 5Y FCF CAGR (adjusted)
100
Strengths lead the score: DCF Discount, FCF Yield.

Narrative Details

55/100
Improving
Vs 6-Month Baseline:Low (13th pct)Weighted across 6 recent drivers
Trend: StableConfidence: 85%Updated: 51m ago
Sources: 106 (87 News · 19 Analyst)
Drivers(last 30 days)
77 news sentiment+0.4
Macro headwinds+0.1
2 regulatory scrutiny+0.0
3 analyst upgrades+0.0
Upgrade headlines+0.0
Guidance raise+0.0

Trend Details

53/100
NeutralAs of 2026-06-22308 daily bars used
Distance from 52-Week High-3.5%
3M Relative Strength vs SPY-6.5%
6M Relative Strength vs SPY-6.8%
Price vs 21 EMA63 · +2.2%
Price vs 50 EMA64 · +3.0%
21 EMA vs 50 EMA56 · +0.8%
3M RS vs SPY25 · -6.5%
6M RS vs SPY32 · -6.8%
Distance from 52W High93 · -3.5%

Investment Coach

Updating... 12d ago
BUYConfidence: 65%
Thesis
Airbnb, Inc. is undervalued with an estimated fair value 54% above the current price, supported by a strong fundamental score of 73 and a healthy free cash flow yield of 6%. Despite trailing returns relative to its cost of capital, the company shows robust free cash flow growth and effective buybacks.
Key Risk
The key risk is the negative spread between ROIC and WACC, indicating returns are currently below the cost of capital.
Signals To Watch
  • Monitor whether valuation discount remains above 10%.
  • Track ROIC vs WACC spread for sustained improvement.
  • Follow narrative trend for meaningful shifts in the score direction.
Ask the Coach - Available with
Historical Growth Rates
Free Cash Flow- - -Trend CAGR: 18.61%5 Year CAGR: 14.65%

Free Cash Flow (in millions)

TTM202520242023202220212020201920182017
$4,581$4,646$4,518$3,884$3,455$2,313-$592$348$686$351

How Intrinziq Estimates Fair Value

Intrinziq estimates Airbnb, Inc.'s intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

Airbnb, Inc.Consumer Cyclical

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.