Airbnb, Inc. (ABNB) DCF Valuation

Transparent DCF models put Airbnb, Inc. (ABNB)'s fair value in a range of $118.21 – $121.30 — the low end is TGM's conservative base case (5% FCF growth, 10% discount), the high end the analyst consensus (FMP). Today's price of $129.10 sits above that range — by these conservative assumptions it looks richly valued; the reverse-DCF below is the better lens for a high-growth name.

Reverse DCF: at today's $129.10, the market is pricing in roughly +5.9%/yr free-cash-flow growth over the next decade (at a 10% required return) — versus its actual 5-year FCF CAGR of +54.5%. The price assumes a slowdown from its track record — a potential value signal if growth holds.

ABNB DCF Fair Value Calculator

Edit the assumptions to see how they change the estimated fair value. Illustrative model — not investment advice. Defaults to a conservative base case; the analyst (FMP) DCF, where available, is shown as a reference below.