Airbnb Inc
NASDAQ:ABNB

Watchlist Manager
Airbnb Inc Logo
Airbnb Inc
NASDAQ:ABNB
Watchlist
Price: 134.99 USD 0.35%
Market Cap: 84.3B USD
Have any thoughts about
Airbnb Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one ABNB stock under the Base Case scenario is 107.38 USD. Compared to the current market price of 134.99 USD, Airbnb Inc is Overvalued by 20%.

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
Base Case
107.38 USD
Overvaluation 20%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

7.9
P/S
P/S
Price to Sales
7.9
vs History
90
vs Industry
6
Median 3Y
9.1
Median 5Y
9.5
Industry
1.4
Forward
7.6
More Details
46.7
P/E
P/E
Price to Earnings
46.7
vs History
16
vs Industry
33
Median 3Y
35.8
Median 5Y
20.3
Industry
20.2
Forward
33.8
More Details
20.9
P/OCF
P/OCF
Price to OCF
20.9
vs History
65
vs Industry
13
Median 3Y
21.7
Median 5Y
21.5
Industry
9.8
More Details
20.9
P/FCFE
P/FCFE
Price to FCFE
20.9
vs History
78
vs Industry
23
Median 3Y
21.9
Median 5Y
23.7
Industry
18.6
More Details
10.1
P/B
P/B
Price to Book Value
10.1
vs History
84
vs Industry
5
Median 3Y
12.8
Median 5Y
13.8
Industry
2.2
More Details
7.1
EV/S
EV/S
Enterprise Value to Sales
7.1
vs History
88
vs Industry
8
Median 3Y
8.2
Median 5Y
8.6
Industry
1.9
Forward
6.8
More Details
9.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
9.9
vs History
90
vs Industry
14
Median 3Y
11.7
Median 5Y
12.2
Industry
3.8
More Details
45.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
45.4
vs History
31
vs Industry
6
Median 3Y
42.8
Median 5Y
37
Industry
10.7
Forward
19.1
More Details
47.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
47.1
vs History
34
vs Industry
9
Median 3Y
44.7
Median 5Y
38.1
Industry
16.5
Forward
31.3
More Details
18.6
EV/OCF
EV/OCF
Enterprise Value to OCF
18.6
vs History
64
vs Industry
19
Median 3Y
19.6
Median 5Y
19.2
Industry
11.9
More Details
18.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
18.6
vs History
68
vs Industry
27
Median 3Y
19.8
Median 5Y
19.3
Industry
17.4
More Details
18.4
EV/IC
EV/IC
Enterprise Value to IC
18.4
vs History
84
vs Industry
1
Median 3Y
40.1
Median 5Y
42.9
Industry
1.3
More Details

Multiples Across Competitors

ABNB Competitors Multiples
Airbnb Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Airbnb Inc
NASDAQ:ABNB
85.9B USD 7.9 46.7 45.4 47.1
US
Booking Holdings Inc
NASDAQ:BKNG
170B USD 7.4 33.7 24 26.1
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.2 264.5 155.1 195.7
US
Marriott International Inc
NASDAQ:MAR
79.8B USD 3.2 28.8 22.7 24.4
US
Royal Caribbean Cruises Ltd
NYSE:RCL
64.6B USD 4 24.8 14.7 20.3
US
Hilton Worldwide Holdings Inc
NYSE:HLT
62B USD 5.6 52.6 28.9 30.7
MY
Grand Central Enterprises Bhd
KLSE:GCE
257.3B MYR 9 986.9 -11 074.5 -11 020.4 -8 750.2
CN
Trip.com Group Ltd
HKEX:9961
365.3B HKD 7 24.4 19.8 21.1
US
Carnival Corp
NYSE:CCL
32.7B USD 1.3 20.9 9.8 17
UK
Carnival PLC
LSE:CCL
23.5B GBP 1.3 32.6 488.5 907.3
US
Expedia Group Inc
NASDAQ:EXPE
24.4B USD 1.8 23 10.5 16.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Airbnb Inc
NASDAQ:ABNB
Average EV/EBITDA: 82
45.4
214%
0.2
US
Booking Holdings Inc
NASDAQ:BKNG
24
64%
0.4
CN
H
H World Group Ltd
BMV:HTHTN
155.1
42%
3.7
US
Marriott International Inc
NASDAQ:MAR
22.7
37%
0.6
US
Royal Caribbean Cruises Ltd
NYSE:RCL
14.7
70%
0.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
28.9
67%
0.4
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -11 020.4 N/A N/A
CN
Trip.com Group Ltd
HKEX:9961
19.8
82%
0.2
US
Carnival Corp
NYSE:CCL
9.8
63%
0.2
UK
Carnival PLC
LSE:CCL
488.5
64%
7.6
US
Expedia Group Inc
NASDAQ:EXPE
10.5
55%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Airbnb Inc
NASDAQ:ABNB
Average EV/EBIT: 130.6
47.1
120%
0.4
US
Booking Holdings Inc
NASDAQ:BKNG
26.1
69%
0.4
CN
H
H World Group Ltd
BMV:HTHTN
195.7
58%
3.4
US
Marriott International Inc
NASDAQ:MAR
24.4
27%
0.9
US
Royal Caribbean Cruises Ltd
NYSE:RCL
20.3
87%
0.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
30.7
59%
0.5
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -8 750.2 N/A N/A
CN
Trip.com Group Ltd
HKEX:9961
21.1
100%
0.2
US
Carnival Corp
NYSE:CCL
17
116%
0.1
UK
Carnival PLC
LSE:CCL
907.3
119%
7.6
US
Expedia Group Inc
NASDAQ:EXPE
16.2
52%
0.3

See Also

Summary
ABNB intrinsic value, competitors valuation, and company profile.
DCF Valuation
ABNB stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ABNB stock valuation using valuation multiples.
Wall Street Estimates
ABNB price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ABNB stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.