Excluded
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
---
-
-estimated share-count samples
A
Consumer CyclicalTravel ServicesUnited States
ABNB.US · Airbnb, Inc.
NMS · US · USD
Latest price138.15 USD
30D-7.16%
Vs. base value-
Research summary
ABNB.US latest organized financial period shows revenue grew +10.26% YoY and net income declined -5.17% YoY. Current price is about 138 USD, while the model base case is about -; the valuation gap needs more complete inputs. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue12B USD
Net income3B USD
Free cash flow5B USD
Operating cash flow5B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:20
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price138.15 USD
Base value-
Vs. base-
Price date2026/04/28
---
-
Excluded
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
---
-
-estimated share-count samples
Excluded
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-
-
-estimated share-count samples
Excluded
Earnings Power Value
Estimates earnings power value without assuming growth.
---
-
-estimated share-count samples
Updated: 2026/04/29 07:20
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 12B USD | 3B USD | 5B USD | - |
| 2024/12/30 | Annual | 11B USD | 3B USD | 5B USD | - |
| 2023/12/30 | Annual | 10B USD | 5B USD | 4B USD | - |
| 2022/12/30 | Annual | 8B USD | 2B USD | 3B USD | - |
| 2021/12/30 | Annual | 6B USD | -352M USD | 2B USD | - |
Ad placement