What Is ABNB Fair Value?
Airbnb Inc. (ABNB) fair value estimate using multiple valuation models, updated daily.
As of October 31, 2026, Airbnb Inc. (ABNB) has a composite fair value estimate of $236.57 based on four valuation models: DCF (41% weight), Graham Number (29% weight), PEG (29% weight), and DDM (0% weight). The current market price is $164.39, suggesting the stock is undervalued by 43.9%.
Data as of October 31, 2026 (today)
Composite Fair Value
Undervalued3 of 4 models$236.57
vs. current price of $164.39(+43.9%)
How Is ABNB Fair Value Calculated?
Four independent models estimate what ABNB is worth. Each uses different inputs and assumptions. The composite blends them by weight.
ABNB Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
41% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$385.77
+134.7%Undervalued
Inputs used
DDM (Dividend Discount Model)
0% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
N/A
This stock does not pay a dividend, so the DDM cannot be applied. The composite adjusts by redistributing this weight to the other models.
ABNB Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
29% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$39.75
-75.8%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
29% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$129.21
-21.4%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $164.39 is 134.7% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $3.99B | $3.59B |
| Year 2 | $4.96B | $4.02B |
| Year 3 | $6.16B | $4.50B |
| Year 4 | $7.66B | $5.03B |
| Year 5 | $9.53B | $5.63B |
| Year 6 | $11.84B | $6.30B |
| Year 7 | $14.72B | $7.05B |
| Year 8 | $18.30B | $7.89B |
| Year 9 | $22.76B | $8.84B |
| Year 10 | $28.29B | $9.89B |
| Terminal Value | $337.84B | $118.09B |
What Are ABNB's Key Financial Metrics?
Earnings & Growth
Current Price
$164.39
EPS (TTM)
$4.39
Forward P/E
26.5
Profit Margin
20.4%
Cash & Balance Sheet
Free Cash Flow
3.2B
EBITDA
2.8B
Book Value
$13.22
Total Debt
2.5B
What Do Analysts Say About ABNB?
Low
$135.00
Average
$183.95
High
$220.00
Upside
+11.9%
ABNB Fair Value FAQ
What is the fair value of ABNB?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), ABNB's estimated fair value is $236.57. The stock is currently trading at $164.39, which makes it undervalued by our analysis.
How is ABNB's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is ABNB overvalued or undervalued?
Based on our analysis, ABNB is undervalued. The current price of $164.39 is 43.9% below our estimated fair value of $236.57.
What do Wall Street analysts say about ABNB?
40 analysts cover Airbnb Inc. with a consensus rating of "Buy." The average price target is $183.95, ranging from $135.00 to $220.00. This implies 11.9% upside from the current price.