investorscraft@gmail.com

Intrinsic Value of Airbnb, Inc. (ABNB)

Previous Close$136.49
Intrinsic Value
Upside potential
Previous Close
$136.49

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Airbnb, Inc. operates a global online marketplace for lodging, primarily homestays for vacation rentals and tourism activities. The company's platform connects hosts who list properties with guests seeking unique accommodations, leveraging a two-sided network effect to drive growth. Unlike traditional hotel chains, Airbnb capitalizes on asset-light scalability, earning commissions from bookings without owning physical properties. This model allows rapid expansion into new markets while minimizing capital intensity. The company competes in the broader travel and hospitality sector, positioning itself as a disruptor by offering localized, diverse lodging options. Its brand is synonymous with alternative travel experiences, appealing to millennials and digital nomads seeking authenticity. Airbnb has also expanded into experiences and long-term stays, diversifying revenue streams beyond short-term rentals. Regulatory challenges and competitive pressures from OTAs and traditional hotels persist, but its first-mover advantage and strong brand loyalty reinforce its market leadership.

Revenue Profitability And Efficiency

Airbnb reported $11.1 billion in revenue for FY 2024, with net income of $2.65 billion, reflecting robust profitability. The company's asset-light model drives high operating leverage, evidenced by a 40.7% net margin. Operating cash flow of $4.52 billion underscores strong conversion of earnings into cash, with zero capital expenditures highlighting capital efficiency. Diluted EPS of $4.11 demonstrates scalable earnings power.

Earnings Power And Capital Efficiency

Airbnb's earnings power is underpinned by its high-margin commission-based model, with negligible variable costs per additional booking. The platform's scalability allows for operating leverage, as evidenced by its 23.9% net income margin. Capital efficiency is exceptional, with no reported capex and $6.86 billion in cash reserves, enabling reinvestment in growth or shareholder returns without debt reliance.

Balance Sheet And Financial Health

The company maintains a strong balance sheet with $6.86 billion in cash and equivalents against $2.29 billion in total debt, yielding a net cash position. This liquidity provides flexibility for strategic initiatives or market downturns. With no dividends and share repurchases not explicitly stated, capital allocation remains focused on organic growth and platform innovation.

Growth Trends And Dividend Policy

Airbnb's growth is driven by increasing adoption of alternative accommodations and international expansion. The company does not pay dividends, retaining earnings to fund growth initiatives. Shareholder returns may materialize through buybacks, though none were disclosed for FY 2024. Long-term stays and experiences represent incremental growth vectors beyond core short-term rentals.

Valuation And Market Expectations

Airbnb's valuation reflects its premium position in the travel tech sector, trading at a high earnings multiple due to its scalable model and growth potential. Market expectations hinge on sustained demand for experiential travel and execution against regulatory hurdles. The lack of capex and strong cash generation support premium pricing relative to traditional hospitality peers.

Strategic Advantages And Outlook

Airbnb's key advantages include its global brand, network effects, and asset-light scalability. Regulatory risks and competition from OTAs remain challenges, but its focus on unique inventory and community trust mechanisms differentiates it. The outlook is positive, assuming continued travel demand recovery and successful expansion into adjacent services like experiences and flexible living arrangements.

Sources

Airbnb 10-K (CIK: 0001559720), Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount