Airbnb, Inc. (ABNB)
Travel Services · Consumer Cyclical · $86.6B
Intrinsic Value (Consensus)
$69.11
Current Price
$142.44
Margin of Safety
-51.5%
51.5% Above Intrinsic Value
Value: $69
Price: $142
Valuation Model Estimates
Current Price: $142.44
DCF (Discounted Cash Flow)
$104.09
Graham Number
Not applicable
—
Earnings Power Value
$36.50
Relative Value (P/E)
$66.74
Dividend Discount Model
Not applicable
—
Consensus Value
$69.11
Model Assumptions
Discount Rate
0.0%
Growth Rate
16.4%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
F
30
Profitability
10/25
Strength
10/25
Valuation
0/25
Growth
10/25
Financial Health Signals
Strong earnings growth (16% YoY)
Key Financials
- EPS (TTM)
- $4.06
- EPS (Forward)
- $4.72
- Book Value
- —
- P/E Ratio
- —
- Forward P/E
- —
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- N/A
- Earnings Growth
- 16.4%
- Dividend Yield
- 0.0%
- Beta
- 1.14
Similar Stocks (Consumer Cyclical)
ANFAbercrombie & Fitch ...
$437.46+300%
BYDBoyd Gaming Corporat...
$261.67+208.9%
ABGAsbury Automotive Gr...
$464.16+135.5%
BBWIBath & Body Works, I...
$42.33+105.8%
BBWBuild-A-Bear Worksho...
$57.30+77%
Data last updated: 2026-06-21
Source: Yahoo Finance