Airbnb Inc
NASDAQ:ABNB

Watchlist Manager
Airbnb Inc Logo
Airbnb Inc
NASDAQ:ABNB
Watchlist
Price: 139.27 USD 0.44% Market Closed
Market Cap: 86.5B USD

Relative Value

The Relative Value of one ABNB stock under the Base Case scenario is 117.92 USD. Compared to the current market price of 139.27 USD, Airbnb Inc is Overvalued by 15%.

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
117.92 USD
Overvaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
9
Median 3Y
8.1
Median 5Y
9.1
Industry
1.4
Forward
6.9
vs History
33
vs Industry
19
Median 3Y
30.9
Median 5Y
29.7
Industry
20
Forward
32.7
vs History
66
vs Industry
20
Median 3Y
19.9
Median 5Y
20.8
Industry
9.5
vs History
76
vs Industry
28
Median 3Y
19.9
Median 5Y
21.5
Industry
18.1
vs History
74
vs Industry
7
Median 3Y
10.3
Median 5Y
12.6
Industry
2.1
vs History
82
vs Industry
13
Median 3Y
7.2
Median 5Y
8.2
Industry
1.9
Forward
6
vs History
82
vs Industry
18
Median 3Y
10.1
Median 5Y
11.6
Industry
3.7
vs History
61
vs Industry
10
Median 3Y
34.3
Median 5Y
33.1
Industry
10.6
Forward
17
vs History
63
vs Industry
17
Median 3Y
35
Median 5Y
34.5
Industry
16.4
Forward
27.2
vs History
69
vs Industry
27
Median 3Y
17.8
Median 5Y
18.5
Industry
11.3
vs History
71
vs Industry
35
Median 3Y
17.8
Median 5Y
18.7
Industry
16.4
vs History
65
vs Industry
2
Median 3Y
18.3
Median 5Y
33
Industry
1.3

Multiples Across Competitors

ABNB Competitors Multiples
Airbnb Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Airbnb Inc
NASDAQ:ABNB
85.9B USD 7.2 32.7 27.4 27.4
US
Booking Holdings Inc
NASDAQ:BKNG
177.4B USD 6.8 35.2 18 19.3
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.1 263.8 145.8 177.7
MY
Grand Central Enterprises Bhd
KLSE:GCE
576.2B MYR 20 675.7 -88 216.6 -322 760.6 -77 681.2
US
Marriott International Inc
NASDAQ:MAR
88.4B USD 3.4 33.9 21.1 24.7
US
Royal Caribbean Cruises Ltd
NYSE:RCL
84.8B USD 4.9 20.8 16.1 22
US
Hilton Worldwide Holdings Inc
NYSE:HLT
70B USD 6 42 29.3 31.2
CN
Trip.com Group Ltd
HKEX:9961
389.9B HKD 5.8 11.2 16.8 18
UK
Carnival PLC
LSE:CCL
31B GBP 1.6 15 312.5 502.4
US
Carnival Corp
NYSE:CCL
42.2B USD 1.6 16 9.3 15.2
US
Expedia Group Inc
NASDAQ:EXPE
36.5B USD 2.5 26.3 12.2 17.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Airbnb Inc
NASDAQ:ABNB
Average EV/EBITDA: 60.9
27.4
28%
1
US
Booking Holdings Inc
NASDAQ:BKNG
18
14%
1.3
CN
H
H World Group Ltd
BMV:HTHTN
145.8
13%
11.2
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -322 760.6 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
21.1
12%
1.8
US
Royal Caribbean Cruises Ltd
NYSE:RCL
16.1
14%
1.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
29.3
20%
1.5
CN
Trip.com Group Ltd
HKEX:9961
16.8
20%
0.8
UK
Carnival PLC
LSE:CCL
312.5
7%
44.6
US
Carnival Corp
NYSE:CCL
9.3
10%
0.9
US
Expedia Group Inc
NASDAQ:EXPE
12.2
19%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Airbnb Inc
NASDAQ:ABNB
Average EV/EBIT: 85.6
27.4
12%
2.3
US
Booking Holdings Inc
NASDAQ:BKNG
19.3
14%
1.4
CN
H
H World Group Ltd
BMV:HTHTN
177.7
17%
10.5
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -77 681.2 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
24.7
11%
2.2
US
Royal Caribbean Cruises Ltd
NYSE:RCL
22
15%
1.5
US
Hilton Worldwide Holdings Inc
NYSE:HLT
31.2
19%
1.6
CN
Trip.com Group Ltd
HKEX:9961
18
20%
0.9
UK
Carnival PLC
LSE:CCL
502.4
8%
62.8
US
Carnival Corp
NYSE:CCL
15.2
12%
1.3
US
Expedia Group Inc
NASDAQ:EXPE
17.6
19%
0.9