Excluded
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
---
-
-estimated share-count samples
A
US
ABNB.US · Airbnb, Inc.
US · US
Latest price138.15 USD
30D-12.25%
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. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. 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: 2026/04/29 · Updated: 2026/04/29 15:20
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price138.15 USD
Base value-
Vs. base-
Price date2026/04/29
---
-
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 15:20
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2022/12/31 | Asset impairment | Impairment | -216M USD | Medium |
| 2022/12/31 | Restructuring charges | Restructuring | -490M USD | Medium |
| 2021/12/31 | Asset impairment | Impairment | -267M USD | Medium |
| 2021/12/31 | Restructuring charges | Restructuring | -476M USD | Medium |
| 2020/12/31 | Asset impairment | Impairment | -57M USD | Medium |
| 2020/12/31 | Restructuring charges | Restructuring | -239M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 12B USD | 3B USD | - | 5B USD | - | - |
| 2024/12/31 | Annual | 11B USD | 3B USD | - | 5B USD | - | - |
| 2023/12/31 | Annual | 10B USD | 5B USD | - | 4B USD | - | - |
| 2022/12/31 | Annual | 8B USD | 2B USD | 3B USD | 3B USD | - | - |
| 2021/12/31 | Annual | 6B USD | -352M USD | 392M USD | 2B USD | - | - |
Ad placement