Airbnb Inc
NASDAQ:ABNB

Watchlist Manager
Airbnb Inc Logo
Airbnb Inc
NASDAQ:ABNB
Watchlist
Price: 125.26 USD 1.01% Market Closed
Market Cap: 79B USD

Relative Value

The Relative Value of one ABNB stock under the Base Case scenario is 117.74 USD. Compared to the current market price of 125.26 USD, Airbnb Inc is Overvalued by 6%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ABNB Relative Value
Base Case
117.74 USD
Overvaluation 6%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
9
Median 3Y
8.9
Median 5Y
9.3
Industry
1.4
Forward
6.3
vs History
41
vs Industry
19
Median 3Y
35.3
Median 5Y
21.6
Industry
19.1
Forward
28.2
vs History
80
vs Industry
20
Median 3Y
21
Median 5Y
21.1
Industry
9.4
vs History
90
vs Industry
28
Median 3Y
21.1
Median 5Y
22.4
Industry
18.2
vs History
90
vs Industry
7
Median 3Y
11.8
Median 5Y
13.4
Industry
2.1
vs History
90
vs Industry
13
Median 3Y
7.9
Median 5Y
8.3
Industry
1.9
Forward
5.6
vs History
90
vs Industry
18
Median 3Y
11.4
Median 5Y
11.8
Industry
3.8
vs History
69
vs Industry
10
Median 3Y
38
Median 5Y
34.3
Industry
10.7
Forward
16
vs History
69
vs Industry
17
Median 3Y
39.3
Median 5Y
36
Industry
16.3
Forward
24.4
vs History
78
vs Industry
27
Median 3Y
18.8
Median 5Y
18.8
Industry
11.5
vs History
78
vs Industry
35
Median 3Y
18.8
Median 5Y
18.8
Industry
16.9
vs History
89
vs Industry
2
Median 3Y
20.9
Median 5Y
41.9
Industry
1.3

Multiples Across Competitors

ABNB Competitors Multiples
Airbnb Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Airbnb Inc
NASDAQ:ABNB
78B USD 7 29.5 26.5 27.2
US
Booking Holdings Inc
NASDAQ:BKNG
170.1B USD 7.1 31.3 20 21.5
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.5 333 154.7 194.5
US
Marriott International Inc
NASDAQ:MAR
69B USD 2.8 29.1 18.9 21.3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
62.4B USD 3.7 19.2 14.7 20.9
US
Hilton Worldwide Holdings Inc
NYSE:HLT
58.3B USD 5.2 37.9 26.9 28.6
CN
Trip.com Group Ltd
HKEX:9961
307.7B HKD 5.4 16.9 16.4 17.3
US
Carnival Corp
NYSE:CCL
25.7B USD 1 12.5 7.8 13.1
UK
Carnival PLC
LSE:CCL
17.4B GBP 0.9 11.2 388.9 647.7
US
Expedia Group Inc
NASDAQ:EXPE
20.8B USD 1.5 16.9 8.6 13
US
Viking Holdings Ltd
NYSE:VIK
18.8B USD 0 0 0 0