Airbnb Inc
NASDAQ:ABNB

Watchlist Manager
Airbnb Inc Logo
Airbnb Inc
NASDAQ:ABNB
Watchlist
Price: 122.51 USD 0.66% Market Closed
Market Cap: 77.2B USD

Relative Value

The Relative Value of one ABNB stock under the Base Case scenario is hidden USD. Compared to the current market price of 122.51 USD, Airbnb Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ABNB Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
9
Median 3Y
8.9
Median 5Y
9.3
Industry
1.4
Forward
6.2
vs History
44
vs Industry
19
Median 3Y
35.3
Median 5Y
21.5
Industry
18.9
Forward
27.6
vs History
81
vs Industry
20
Median 3Y
21.1
Median 5Y
21.2
Industry
9.4
vs History
92
vs Industry
28
Median 3Y
21.2
Median 5Y
22.6
Industry
18.1
vs History
92
vs Industry
7
Median 3Y
12.2
Median 5Y
13.5
Industry
2.1
vs History
92
vs Industry
13
Median 3Y
8.1
Median 5Y
8.4
Industry
1.8
Forward
5.5
vs History
92
vs Industry
18
Median 3Y
11.4
Median 5Y
11.9
Industry
3.7
vs History
70
vs Industry
10
Median 3Y
38.4
Median 5Y
34.6
Industry
10.6
Forward
15.6
vs History
70
vs Industry
17
Median 3Y
39.3
Median 5Y
36.4
Industry
16.3
Forward
24.2
vs History
81
vs Industry
27
Median 3Y
18.8
Median 5Y
18.9
Industry
11.5
vs History
81
vs Industry
35
Median 3Y
18.8
Median 5Y
18.9
Industry
16.7
vs History
92
vs Industry
2
Median 3Y
21.3
Median 5Y
41.9
Industry
1.3

Multiples Across Competitors

ABNB Competitors Multiples
Airbnb Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Airbnb Inc
NASDAQ:ABNB
76.3B USD 6.9 28.8 25.9 26.5
US
Booking Holdings Inc
NASDAQ:BKNG
159.4B USD 6.7 27.1 18.6 19.9
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.8 335.3 155.8 195.9
MY
Grand Central Enterprises Bhd
KLSE:GCE
440.5B MYR 16 433.4 -19 054.3 -126 531.2 -44 865.6
US
Marriott International Inc
NASDAQ:MAR
65.4B USD 2.6 27.5 18 20.3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
57B USD 3.5 19.8 13.1 18.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
53.1B USD 4.8 34.6 24.9 26.4
CN
Trip.com Group Ltd
HKEX:9961
294.2B HKD 5.2 16.2 15.5 16.5
US
Carnival Corp
NYSE:CCL
24.4B USD 1 11.9 7.6 12.8
UK
Carnival PLC
LSE:CCL
16.7B GBP 0.9 10.9 388.8 647.5
US
Expedia Group Inc
NASDAQ:EXPE
20.6B USD 1.5 16.7 8.5 12.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Airbnb Inc
NASDAQ:ABNB
Average EV/EBITDA: 67.7
25.9
29%
0.9
US
Booking Holdings Inc
NASDAQ:BKNG
18.6
11%
1.7
CN
H
H World Group Ltd
BMV:HTHTN
155.8
10%
15.6
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -126 531.2 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
18
12%
1.5
US
Royal Caribbean Cruises Ltd
NYSE:RCL
13.1
14%
0.9
US
Hilton Worldwide Holdings Inc
NYSE:HLT
24.9
21%
1.2
CN
Trip.com Group Ltd
HKEX:9961
15.5
20%
0.8
US
Carnival Corp
NYSE:CCL
7.6
8%
1
UK
Carnival PLC
LSE:CCL
388.8
8%
48.6
US
Expedia Group Inc
NASDAQ:EXPE
8.5
16%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Airbnb Inc
NASDAQ:ABNB
Average EV/EBIT: 99.7
26.5
18%
1.5
US
Booking Holdings Inc
NASDAQ:BKNG
19.9
12%
1.7
CN
H
H World Group Ltd
BMV:HTHTN
195.9
N/A N/A
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -44 865.6 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
20.3
11%
1.8
US
Royal Caribbean Cruises Ltd
NYSE:RCL
18.2
15%
1.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
26.4
19%
1.4
CN
Trip.com Group Ltd
HKEX:9961
16.5
18%
0.9
US
Carnival Corp
NYSE:CCL
12.8
7%
1.8
UK
Carnival PLC
LSE:CCL
647.5
10%
64.7
US
Expedia Group Inc
NASDAQ:EXPE
12.8
15%
0.9