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 2,533 644.2 740.4 479.7 334.8 269.3 - -
Change - -74.57% 14.93% -35.21% -30.2% -19.57% - -
Enterprise Value (EV) 1 2,573 679.3 811.8 516.5 350.4 301.8 269.5 187.5
Change - -73.59% 19.5% -36.37% -32.15% -13.89% -10.69% -30.41%
P/E -32.8x -4.58x -11.3x -17.5x -17.2x -18.8x 9.28x 22.8x
PBR 18.5x 14.2x 29.1x 14.4x 8.55x 4.84x 3.6x 2.75x
PEG - -0.1x 0.2x 0.3x 0.5x 0.7x -0x -0.4x
Capitalization / Revenue 11.5x 2.31x 2.39x 1.44x 0.98x 0.79x 0.79x 0.74x
EV / Revenue 11.7x 2.43x 2.62x 1.55x 1.02x 0.89x 0.79x 0.51x
EV / EBITDA -128x -15.6x -510x 21.9x 11x 9.84x 4.17x 4.26x
EV / EBIT -113x -14.5x -144x 26.5x 12.6x 8.99x 4.1x 4.6x
EV / FCF -59x -7.18x -28.6x 22.9x 21.4x 13.1x 4.15x -
FCF Yield -1.69% -13.9% -3.5% 4.36% 4.67% 7.65% 24.1% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.08 -1.91 -0.86 -0.35 -0.24 -0.1733 0.3503 0.1426
Distribution rate - - - - - - - -
Net sales 1 219.9 279.1 309.4 332.9 342.3 339.5 340.2 365.3
EBITDA 1 -20.03 -43.61 -1.592 23.54 31.72 30.68 64.62 44.04
EBIT 1 -22.82 -46.96 -5.65 19.46 27.78 33.55 65.71 40.79
Net income 1 -76.68 -139.9 -64.67 -27.03 -19.34 -7.725 37.07 12.69
Net Debt 1 39.49 35.14 71.44 36.83 15.62 32.46 0.1951 -81.75
Reference price 2 35.370 8.740 9.730 6.120 4.120 3.250 3.250 3.250
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-18.75x0.89x9.84x-.--% 27Cr
26.27x9.71x15.87x0.75% 3,84300Cr
121.59x53.78x87.57x-.--% 45TCr
21.42x6.06x10.62x1.4% 43TCr
255.85x22.84x66.87x-.--% 33TCr
2700.4x45.28x148.08x-.--% 28TCr
26.03x5.22x16.46x1.46% 24TCr
86.99x8.45x22.61x-.--% 14TCr
58.52x15.77x41.53x-.--% 13TCr
495.26x21.25x83.97x-.--% 9.95TCr
Average 377.36x 18.92x 50.34x 0.36% 59.45TCr
Weighted average by Cap. 180.54x 15.31x 31.84x 0.65%

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.