ABNB

$121.27

Public overview and default valuation.

Log in to track this stock.

Valuation Details
Default assumptions: 10Y forecast, 9% market return, 2.5% terminal growth, 10.00% trendline growth.
Want to create your own valuation? Create a free account.
$190.00

With 20% Margin of Safety (MoS):

$152.00
▲ 25.34% upside
Fundamental Score
84
BullishWeighted across 6 signals
DCF Discount
25.3% discount to price
92
FCF Yield
6.1% trailing FCF yield
100
ROIC vs WACC
ROIC vs WACC unavailable
50
Net Debt / FCF
Net cash position
100
Buybacks
Share count shrinking
80
FCF CAGR (5Y)
67.6% 5Y FCF CAGR
100
Strengths lead the score: DCF Discount, FCF Yield.
Narrative Score
55
Weak
Weighted across 6 recent drivers · Last 30 daysVs 6-Month Baseline: High (98th pct)
Trend: StableConfidence: 93%Updated: 5h ago
Sources: 76 (News 62 · Analyst 14)
Drivers
6 analyst upgrades+0.4
41 news sentiment+0.2
Legal risk-0.0
19 regulatory scrutiny+0.0
Upgrade headlines+0.0
8 analyst reiterations0.0
Other Metrics
P/E28.7
Profit Margin22.0%
Owner Earnings$2.74b
One Dollar Premise0.00%
Debt/Equity1.93
Current Ratio1.36
PEG15.045
Free Cash Flow (in millions)
20172018201920202021202220232024
$351$686$348-$592$2,313$3,455$3,884$4,609
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., 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.

Last updated: Feb 06, 2026
Data sources: Financial Modeling Prep
This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.