What Is ABNB Fair Value?
Airbnb Inc. (ABNB) fair value estimate using multiple valuation models, updated daily.
As of August 1, 2026, Airbnb Inc. (ABNB) has a composite fair value estimate of $220.91 based on four valuation models: DCF (41% weight), Graham Number (29% weight), PEG (29% weight), and DDM (0% weight). The current market price is $151.52, suggesting the stock is undervalued by 45.8%.
Data as of August 1, 2026 (today)
Composite Fair Value
Undervalued3 of 4 models$220.91
vs. current price of $151.52(+45.8%)
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 →
$364.10
+140.3%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 →
$38.32
-74.7%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.
$113.10
-25.4%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 $151.52 is 140.3% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $3.90B | $3.53B |
| Year 2 | $4.77B | $3.90B |
| Year 3 | $5.83B | $4.32B |
| Year 4 | $7.12B | $4.77B |
| Year 5 | $8.71B | $5.28B |
| Year 6 | $10.65B | $5.84B |
| Year 7 | $13.01B | $6.46B |
| Year 8 | $15.91B | $7.14B |
| Year 9 | $19.45B | $7.90B |
| Year 10 | $23.77B | $8.74B |
| Terminal Value | $303.68B | $111.65B |
What Are ABNB's Key Financial Metrics?
Earnings & Growth
Current Price
$151.52
EPS (TTM)
$4.05
Forward P/E
25.2
Profit Margin
19.9%
Cash & Balance Sheet
Free Cash Flow
3.2B
EBITDA
2.6B
Book Value
$12.83
Total Debt
2.5B
What Do Analysts Say About ABNB?
Low
$115.00
Average
$157.38
High
$181.00
Upside
+3.9%
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 $220.91. The stock is currently trading at $151.52, 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 $151.52 is 45.8% below our estimated fair value of $220.91.
What do Wall Street analysts say about ABNB?
38 analysts cover Airbnb Inc. with a consensus rating of "Buy." The average price target is $157.38, ranging from $115.00 to $181.00. This implies 3.9% upside from the current price.