Company Valuation: Commerce.com, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,533 644.2 740.4 479.7 334.8 212.9 - -
Change - -74.57% 14.93% -35.21% -30.2% -36.4% - -
Enterprise Value (EV) 1 2,573 679.3 811.8 516.5 350.4 239.9 217.8 131.2
Change - -73.59% 19.5% -36.37% -32.15% -31.53% -9.24% -39.76%
P/E -32.8x -4.58x -11.3x -17.5x -17.2x 234x 40.9x 18x
PBR 18.5x 14.2x 29.1x 14.4x 8.55x 3.83x 2.85x 2.17x
PEG - -0.1x 0.2x 0.3x 0.5x -2x 0x 0x
Capitalization / Revenue 11.5x 2.31x 2.39x 1.44x 0.98x 0.63x 0.62x 0.58x
EV / Revenue 11.7x 2.43x 2.62x 1.55x 1.02x 0.71x 0.63x 0.36x
EV / EBITDA -128x -15.6x -510x 21.9x 11x 6.51x 5.55x 2.98x
EV / EBIT -113x -14.5x -144x 26.5x 12.6x 7.7x 6.36x 3.22x
EV / FCF -59x -7.18x -28.6x 22.9x 21.4x 11.6x 8.86x -
FCF Yield -1.69% -13.9% -3.5% 4.36% 4.67% 8.59% 11.3% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.08 -1.91 -0.86 -0.35 -0.24 0.011 0.0628 0.1426
Distribution rate - - - - - - - -
Net sales 1 219.9 279.1 309.4 332.9 342.3 339.6 346 365.3
EBITDA 1 -20.03 -43.61 -1.592 23.54 31.72 36.84 39.21 44.04
EBIT 1 -22.82 -46.96 -5.65 19.46 27.78 31.17 34.22 40.79
Net income 1 -76.68 -139.9 -64.67 -27.03 -19.34 1.067 6.247 12.69
Net Debt 1 39.49 35.14 71.44 36.83 15.62 27 4.843 -81.75
Reference price 2 35.370 8.740 9.730 6.120 4.120 2.570 2.570 2.570
Nbr of stocks (in thousands) 71,619 73,704 76,090 78,380 81,263 82,859 - -
Announcement Date 28/02/22 23/02/23 22/02/24 20/02/25 12/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
234.06x0.71x6.51x-.--% 21Cr
25.38x9.37x15.27x0.78% 3,71100Cr
115.09x49.69x80.66x-.--% 42TCr
60.91x12.87x27.14x-.--% 8.06TCr
377.46x16.1x63.63x-.--% 7.65TCr
99.15x8.46x21.44x-.--% 7.55TCr
37.81x1.89x15.09x-.--% 6.87TCr
191.6x6.11x23.61x-.--% 4.8TCr
112.02x4.6x22.35x-.--% 4.01TCr
27.12x5.59x26.85x-.--% 3.58TCr
Average 128.06x 11.54x 30.25x 0.08% 45.55TCr
Weighted average by Cap. 44.12x 13.02x 22.65x 0.64%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CMRC Stock
  4. Valuation Commerce.com, Inc.