
Airbnb Inc
NASDAQ:ABNB

Intrinsic Value
The intrinsic value of one
ABNB
stock under the Base Case scenario is
109.12
USD.
Compared to the current market price of 114.64 USD,
Airbnb Inc
is
Overvalued by 5%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Airbnb Inc
Fundamental Analysis

Airbnb’s heavy reliance on regulatory acceptance in major urban markets poses a significant threat: local governments increasingly restrict short-term rentals, creating uncertainty around the company's future expansion and profitability.
Airbnb’s strong brand recognition and massive global network give it a flywheel effect: each new listing and guest onboard enhances the platform’s core value proposition, deepening its defensible moat.

Revenue & Expenses Breakdown
Airbnb Inc
Balance Sheet Decomposition
Airbnb Inc
Current Assets | 17.2B |
Cash & Short-Term Investments | 10.6B |
Receivables | -316m |
Other Current Assets | 6.9B |
Non-Current Assets | 3.8B |
PP&E | 291m |
Intangibles | 777m |
Other Non-Current Assets | 2.7B |
Free Cash Flow Analysis
Airbnb Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Airbnb Inc
Revenue
|
11.1B
USD
|
Cost of Revenue
|
-3.2B
USD
|
Gross Profit
|
7.9B
USD
|
Operating Expenses
|
-5.4B
USD
|
Operating Income
|
2.6B
USD
|
Other Expenses
|
95m
USD
|
Net Income
|
2.6B
USD
|
ABNB Profitability Score
Profitability Due Diligence
Airbnb Inc's profitability score is 81/100. The higher the profitability score, the more profitable the company is.

Score
Airbnb Inc's profitability score is 81/100. The higher the profitability score, the more profitable the company is.
ABNB Solvency Score
Solvency Due Diligence
Airbnb Inc's solvency score is 84/100. The higher the solvency score, the more solvent the company is.

Score
Airbnb Inc's solvency score is 84/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ABNB Price Targets Summary
Airbnb Inc
According to Wall Street analysts, the average 1-year price target for
ABNB
is 159.97 USD
with a low forecast of 95.95 USD and a high forecast of 210 USD.
Dividends
Current shareholder yield for ABNB is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
ABNB
stock under the Base Case scenario is
109.12
USD.
Compared to the current market price of 114.64 USD,
Airbnb Inc
is
Overvalued by 5%.