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 44,918 - -
Change - -45.94% 0.6% 31.08% 32.67% 14.1% - -
Enterprise Value (EV) 1 49,332 29,221 28,377 34,666 43,196 49,754 49,461 49,146
Change - -40.77% -2.89% 22.16% 24.61% 15.18% -0.59% -0.64%
P/E 175x -18.3x 8.4x 15.7x 20.1x 22.8x 19.9x 17.3x
PBR 4.04x 4.34x 3.53x 5.66x 8.47x 10.3x 9.34x 8.13x
PEG - 0x -0x -0.7x 2x 12.46x 1.4x 1.1x
Capitalization / Revenue 4x 2.3x 2.24x 2.89x 3.55x 3.59x 3.37x 3.18x
EV / Revenue 4.73x 2.98x 2.81x 3.37x 3.89x 3.98x 3.71x 3.47x
EV / EBITDA 12.4x 8.64x 8.94x 10.8x 12.4x 13.2x 12.2x 11x
EV / EBIT 14.2x 9.94x 10.2x 12x 14x 14.6x 13.6x 12.3x
EV / FCF 22.3x 13.4x 14.4x 17.7x 29.1x 18.2x 16.9x 15x
FCF Yield 4.49% 7.45% 6.96% 5.64% 3.44% 5.51% 5.93% 6.66%
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% 1.22% 1.29% 1.38%
EPS 2 0.38 -2.27 5.19 3.94 4.34 4.419 5.06 5.841
Distribution rate 189% -38.8% 19.3% 27.4% 26.7% 27.9% 25.6% 23.9%
Net sales 1 10,420 9,795 10,112 10,283 11,100 12,507 13,319 14,144
EBITDA 1 3,981 3,381 3,175 3,216 3,492 3,767 4,044 4,475
EBIT 1 3,479 2,939 2,772 2,892 3,085 3,407 3,628 3,991
Net income 1 252 -1,269 2,767 1,975 2,031 2,008 2,242 2,534
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 87.10 100.94 100.94 100.94
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
21.38x1.54x10.92x0.88% 28TCr
92.46x12.16x65.44x-.--% 19TCr
9.23x0.77x3.44x-.--% 12TCr
46.67x1.86x19.14x-.--% 9.06TCr
-43.03x0.92x50.4x-.--% 6.9TCr
22.84x3.98x13.21x1.22% 4.49TCr
20.04x5.36x13x - 2.93TCr
29.35x3.41x11.43x1.57% 1.52TCr
34.29x4.72x21.6x-.--% 691.69Cr
Average 25.91x 3.86x 23.18x 0.46% 9.51TCr
Weighted average by Cap. 33.28x 4.11x 26.37x 0.4%

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