US · ABNB
Airbnb, Inc.
- Sector
- Consumer Cyclical · Travel Services
- Headquarters
- San Francisco, CA 94103
- Website
- airbnb.com
Price · as of 2025-12-31
$141.66
Market cap 81B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $135.78 | -4.15% |
| Intrinsic Value(DCF) | $96.94 | -31.57% |
| Graham-Dodd Method(GD) | $32.63 | -76.97% |
| Graham Formula(GF) | $73.27 | -48.28% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | $0.00 | $0.00 | |||
| 2020 | $206.74 | $103.01 | $0.00 | $0.00 | $155.76 |
| 2021 | $145.14 | $115.08 | $383.01 | $3.83 | $0.00 |
| 2022 | $118.30 | $145.81 | $634.00 | $22.57 | $138.43 |
| 2023 | $164.91 | $166.66 | $730.01 | $49.25 | $190.69 |
| 2024 | $134.39 | $149.00 | $152.29 | $33.07 | $82.16 |
| 2025 | $133.26 | $135.78 | $55.34 | $32.63 | $73.27 |
AI valuation
Our deep-learning model estimates Airbnb, Inc.'s (ABNB) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $135.78
- Current price
- $141.66
- AI upside
- -4.15%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$96.94
-31.57% upside
Graham-Dodd
$32.63
-76.97% upside
Graham Formula
$73.27
-48.28% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| ABNB | Airbnb, Inc. | $141.66 | 81B | -4% | -32% | -77% | -48% | 32.53 | 9.96 | 6.67 | 28.59 | — | 11.00 | 82.96% | 20.78% | 20.51% | 30.23% | -623.69% | 11.63% | 0.25 | — | 1.38 | 1.33 | -1.77 | -195.00% | 1026.00% | 283.00% | 5.69% | 0.34 | -1422.97% | 0.00% | 0.00% | 4.64% | 28.59 | 15.66 | 5.94 | 4.36 |
| CVNA | Carvana Co. | $334.16 | 72.45B | -49% | +2,169% | -77% | +67% | 23.47 | 12.92 | 2.19 | 19.81 | 5.44 | 13.14 | 20.63% | 9.26% | 6.92% | 80.62% | 21.89% | 17.48% | 0.18 | 3.72 | 4.31 | 1.69 | -0.78 | 43145.00% | 4863.00% | 750.00% | 2.00% | 0.68 | 25.87% | 0.00% | 0.00% | 13.55% | 22.74 | 48.12 | 2.10 | 5.43 |
| GM | General Motors Company | $78.71 | 73.43B | -18% | -42% | -11% | -74% | 25.72 | 1.17 | 0.39 | 11.00 | — | 1.26 | 6.27% | 1.57% | 1.46% | 4.48% | 1.57% | 0.99% | 2.13 | 4.00 | 1.17 | 0.44 | 6.91 | -4867.00% | -129.00% | -28518.00% | 15.49% | 0.29 | 6.70% | 0.92% | 23.60% | 11.45% | 59.85 | 15.72 | 0.94 | 1.21 |
| HLT | Hilton Worldwide Holdings… | $311.78 | 72.47B | -28% | -54% | — | -69% | 49.24 | -13.35 | 5.97 | 30.19 | — | -4.14 | 41.15% | 22.37% | 12.10% | -32.06% | 23.26% | 8.78% | -2.91 | 4.34 | 10.81 | 10.81 | 5.12 | -33.00% | 774.00% | 1174.00% | 2.82% | 8.65 | 24.90% | 0.20% | 9.80% | 4.72% | 32.17 | 42.72 | 7.20 | 3.25 |
| MAR | Marriott International, I… | $341.73 | 90.55B | -30% | -59% | — | -65% | 34.11 | -23.53 | 3.39 | 23.50 | 244.98 | -3.86 | 21.34% | 15.81% | 9.93% | -76.92% | 25.59% | 9.68% | -4.53 | 5.12 | 0.43 | 0.39 | 3.73 | 1393.00% | 433.00% | 3047.00% | 2.94% | 0.38 | 21.03% | 0.81% | 27.60% | 4.53% | 25.47 | 40.44 | 4.03 | 3.87 |
| NKE | NIKE, Inc. | $62.18 | 91.89B | -9% | -51% | — | — | 33.83 | 8.24 | 2.35 | 24.56 | — | 8.57 | 42.73% | 7.99% | 6.95% | 23.29% | 20.53% | 8.62% | 0.83 | 12.81 | 2.21 | 1.31 | 0.79 | -4209.00% | -984.00% | -5061.00% | 3.00% | 0.35 | 21.87% | 2.11% | 71.50% | 4.85% | 29.92 | 33.89 | 2.39 | 4.79 |
| ORLY | O'Reilly Automotive, Inc. | $93.88 | 79.24B | -9% | -56% | -86% | -55% | 31.88 | -106.00 | 4.55 | 22.97 | 332.28 | -47.28 | 51.59% | 19.46% | 14.27% | -237.85% | 33.91% | 16.15% | -13.79 | 14.72 | 0.77 | 0.08 | 2.60 | 959.00% | 642.00% | -2137.00% | 1.97% | 0.31 | 19.93% | 0.00% | 0.00% | 2.59% | 26.37 | 57.27 | 5.13 | 4.23 |
| RACE | Ferrari N.V. | $379.92 | 67.35B | -25% | -47% | — | -59% | 19.64 | 14.17 | 7.75 | 23.71 | 332.33 | 37.32 | 51.68% | 29.53% | 22.35% | 75.74% | 31.51% | 29.47% | 0.74 | 51.25 | 2.02 | 1.49 | 0.59 | 591.00% | 703.00% | 18350.00% | 4.80% | 1.75 | 51.19% | 1.92% | 37.80% | 4.69% | 26.87 | 21.33 | 7.93 | 7.58 |
| RCL | Royal Caribbean Cruises L… | $310.96 | 84.8B | -44% | +40% | -68% | -16% | 19.00 | 8.12 | 4.55 | 14.94 | 44.51 | 8.83 | 46.84% | 27.37% | 23.82% | 48.76% | 16.38% | 10.91% | 2.26 | 4.95 | 0.18 | 0.10 | 3.16 | 4269.00% | 880.00% | -3811.00% | 1.52% | 0.54 | 4.14% | 0.32% | 6.20% | 1.75% | 21.03 | 83.51 | 5.76 | 2.29 |
| SBUX | Starbucks Corporation | $98.02 | 111.67B | -45% | -65% | — | -82% | 51.92 | -11.91 | 2.59 | 22.22 | — | -8.29 | 24.15% | 9.63% | 4.99% | -23.89% | 14.13% | 5.86% | -3.29 | 6.60 | 0.72 | 0.46 | 4.35 | -5076.00% | 279.00% | -2640.00% | 2.53% | 0.46 | 16.36% | 2.87% | 149.30% | 2.87% | 33.38 | 48.95 | 3.21 | 2.50 |
| TCOM | Trip.com Group Limited | $52.62 | 34.39B | -8% | +275% | -32% | +88% | 17.20 | 2.08 | 5.56 | 17.29 | 25.42 | 4.31 | 81.25% | 26.60% | 32.02% | 13.01% | 11.49% | 7.46% | 0.28 | 8.17 | 1.51 | 1.33 | -0.54 | 6766.00% | 1973.00% | -1105.00% | 6.42% | 0.27 | 17.76% | 0.00% | 0.00% | 4.82% | 18.32 | 13.65 | 4.87 | 2.66 |
About Airbnb, Inc.
Airbnb, Inc., together with its subsidiaries, operates a platform that enables hosts to offer stays and experiences to guests worldwide. The company's marketplace model connects hosts and guests online or through mobile devices to book spaces and experiences. It primarily offers private rooms, primary homes, or vacation homes. The company was formerly known as AirBed & Breakfast, Inc. and changed its name to Airbnb, Inc. in November 2010. Airbnb, Inc. was founded in 2007 and is headquartered in San Francisco, California.
- CEO
- Brian Chesky
- Employees
- 7.3K
- Beta
- 1.14
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($96.94 ÷ $141.66) − 1 = -31.57% (DCF, example).