Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Airbnb, Inc.
Bear Case (25th pct.)
-71.4% vs price
Base Case (Median)
-63.6% vs price
Bull Case (75th pct.)
-50.9% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $49.06 | -70.5% | High (40%) |
| PE Comparable | $85.18 | -48.7% | Medium (25%) |
| Growth Trajectory DCF | $77.87 | -53.1% | Medium (20%) |
| Graham Number | $36.99 | -77.7% | High (80%) |
| EV/EBITDA | $60.52 | -63.6% | Medium (20%) |
| EV/FCF | $171.67 | 3.4% | Medium (20%) |
| Earnings Power Value | $45.98 | -72.3% | High (70%) |
Based on 7 out of 7 methods, ABNB appears overvalued at the current price of $166.09. The base case fair value of $60.52 implies 63.6% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.