Company Valuation: eBay Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 41,629 22,504 22,639 29,674 39,369 46,543 - -
Change - -45.94% 0.6% 31.08% 32.67% 18.22% - -
Enterprise Value (EV) 1 49,332 29,221 28,377 34,666 43,196 51,378 51,086 50,770
Change - -40.77% -2.89% 22.16% 24.61% 18.94% -0.57% -0.62%
P/E 175x -18.3x 8.4x 15.7x 20.1x 23.6x 20.6x 17.9x
PBR 4.04x 4.34x 3.53x 5.66x 8.47x 10.6x 9.68x 8.43x
PEG - 0x -0x -0.7x 2x 10.49x 1.4x 1.2x
Capitalization / Revenue 4x 2.3x 2.24x 2.89x 3.55x 3.72x 3.49x 3.28x
EV / Revenue 4.73x 2.98x 2.81x 3.37x 3.89x 4.11x 3.83x 3.58x
EV / EBITDA 12.4x 8.64x 8.94x 10.8x 12.4x 13.7x 12.6x 11.3x
EV / EBIT 14.2x 9.94x 10.2x 12x 14x 15.1x 14x 12.6x
EV / FCF 22.3x 13.4x 14.4x 17.7x 29.1x 19x 17.1x 15.1x
FCF Yield 4.49% 7.45% 6.96% 5.64% 3.44% 5.28% 5.84% 6.62%
Dividend per Share 2 0.72 0.88 1 1.08 1.16 1.231 1.297 1.395
Rate of return 1.08% 2.12% 2.29% 1.74% 1.33% 1.18% 1.24% 1.33%
EPS 2 0.38 -2.27 5.19 3.94 4.34 4.438 5.083 5.848
Distribution rate 189% -38.8% 19.3% 27.4% 26.7% 27.7% 25.5% 23.9%
Net sales 1 10,420 9,795 10,112 10,283 11,100 12,502 13,342 14,189
EBITDA 1 3,981 3,381 3,175 3,216 3,492 3,758 4,060 4,507
EBIT 1 3,479 2,939 2,772 2,892 3,085 3,395 3,641 4,032
Net income 1 252 -1,269 2,767 1,975 2,031 2,008 2,243 2,532
Net Debt 1 7,703 6,717 5,738 4,992 3,827 4,835 4,543 4,227
Reference price 2 66.50 41.47 43.62 61.95 87.10 104.59 104.59 104.59
Nbr of stocks (in thousands) 6,26,004 5,42,659 5,19,000 4,79,000 4,52,000 4,45,000 - -
Announcement Date 23/02/22 22/02/23 27/02/24 26/02/25 18/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.91x1.56x10.76x0.98% 27TCr
90.49x11.86x63.63x-.--% 19TCr
8.4x0.95x4.13x-.--% 12TCr
51.67x2.14x22.01x-.--% 10TCr
-99.4x0.76x29.35x-.--% 6.3TCr
23.3x4.07x13.53x1.19% 4.6TCr
21.32x5.76x13.97x - 3.12TCr
29.86x3.47x11.62x1.54% 1.55TCr
4.84x0.25x2.98x4.4% 730.36Cr
Average 16.93x 3.42x 19.11x 1.01% 9.34TCr
Weighted average by Cap. 29.76x 4.09x 24.53x 0.47%

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

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!