Company Valuation: MercadoLibre, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 72,084 42,562 79,456 86,208 1,02,117 80,401 - -
Change - -40.96% 86.69% 8.5% 18.45% -21.27% - -
Enterprise Value (EV) 1 71,145 41,618 76,623 82,739 97,530 70,601 64,960 61,715
Change - -41.5% 84.11% 7.98% 17.88% -27.61% -7.99% -5%
P/E ratio 807x 88.8x 80.8x 45.1x 51.1x 38.6x 27x 19.3x
PBR 44.4x 23.3x 25.9x 19.8x - 8.93x 6.69x 4.97x
PEG - 0x 1x 0.5x 11.26x 9.07x 0.6x 0.5x
Capitalization / Revenue 10.2x 4.04x 5.49x 4.15x 3.53x 2x 1.59x 1.3x
EV / Revenue 10.1x 3.95x 5.29x 3.98x 3.38x 1.75x 1.28x 1x
EV / EBITDA 110x 29x 29.2x 25.5x 24.3x 16.5x 11.2x 8.02x
EV / EBIT 161x 40.2x 36.4x 31.4x 30.5x 22.6x 14.4x 10x
EV / FCF 181x 16.7x 16.5x 11.7x 9.05x 6.28x 5.09x 4.65x
FCF Yield 0.55% 5.97% 6.04% 8.53% 11% 15.9% 19.6% 21.5%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.67 9.53 19.46 37.69 39.4 41.08 58.63 82.09
Distribution rate - - - - - - - -
Net sales 1 7,069 10,537 14,473 20,777 28,893 40,296 50,578 61,913
EBITDA 1 644.6 1,437 2,628 3,248 4,019 4,269 5,823 7,698
EBIT 1 440.7 1,034 2,104 2,631 3,201 3,123 4,496 6,157
Net income 1 83.3 482 987 1,911 1,997 2,133 3,064 4,250
Net Debt 1 -938.8 -944 -2,833 -3,469 -4,587 -9,800 -15,441 -18,686
Reference price 2 1,348.40 846.24 1,571.54 1,700.44 2,014.26 1,585.91 1,585.91 1,585.91
Nbr of stocks (in thousands) 53,459 50,295 50,560 50,697 50,697 50,697 - -
Announcement Date 22/02/22 23/02/23 22/02/24 20/02/25 24/02/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
38.29x1.77x16.53x-.--% 8.04TCr
23.25x1.82x15.21x0.79% 30TCr
8.38x0.99x3.99x-.--% 14TCr
112.1x8.53x46.1x-.--% 13TCr
-40.05x0.86x331.07x-.--% 6.48TCr
25.12x4.49x14.62x1.08% 5.08TCr
21.35x5.84x14.19x - 3.22TCr
6.47x0.18x1.88x4.26% 669.5Cr
20.18x6.35x11.03x2.98% 517.39Cr
25.39x3.21x14.33x-.--% 484.92Cr
Average 24.05x 3.40x 46.90x 1.01% 8.18TCr
Weighted average by Cap. 31.63x 3.04x 43.33x 0.43%

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. Equities
  3. MELI Stock
  4. Valuation MercadoLibre, Inc.