Airbnb, Inc.

By default your notes are visible only to you.

110.8

52-week range

147.2

133.31

Your model inputs

Required return / cost of capital

FCFF terminal growth rate

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Valuation

Free Cash Flow Yield

FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per share

5.5 %

Dividend Yield TTM

Market cap $

$ 79,121

Price / Earnings TTM

P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per share

Price / Book TTM

10.4

PEG TTM

Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rate

(17)

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

3.9 %

(5) %

(7.9) %

Free cash flow per share growth

6.5 %

764.1 %

Earnings per share growth

(1.9) %

152.2 %

Founded: 2,007

Employees: 6,907

Business Summary:Airbnb, Inc., together with its subsidiaries, operates a platform that enables hosts to offer stays and experiences to guests worldwide. The company's marketplace model connects hosts and guests online or through mobile devices to book spaces and experiences. It primarily offers private rooms, primary homes, or vacation homes. The company was formerly known as AirBed & Breakfast, Inc. and changed its name to Airbnb, Inc. in November 2010. Airbnb, Inc. was founded in 2007 and is headquartered in San Francisco, California.

Fair Value Reference Estimate