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 2,533 644.2 740.4 479.7 334.8 222.8 - -
Change - -74.57% 14.93% -35.21% -30.2% -33.46% - -
Enterprise Value (EV) 1 2,573 679.3 811.8 516.5 350.4 209.8 168.6 106.6
Change - -73.59% 19.5% -36.37% -32.15% -40.14% -19.62% -36.77%
P/E Ratio -32.8x -4.58x -11.3x -17.5x -17.2x 34.4x 13.1x 6.8x
PBR 18.5x 14.2x 29.1x 14.4x 8.55x 3.42x 2.03x 1.38x
PEG - -0.1x 0.2x 0.3x 0.5x -0x 0x 0.1x
Capitalization / Revenue 11.5x 2.31x 2.39x 1.44x 0.98x 0.63x 0.6x 0.57x
EV / Revenue 11.7x 2.43x 2.62x 1.55x 1.02x 0.59x 0.45x 0.27x
EV / EBITDA -128x -15.6x -510x 21.9x 11x 4.29x 3.26x 1.84x
EV / EBIT -113x -14.5x -144x 26.5x 12.6x 4.99x 3.52x 1.9x
EV / FCF -59x -7.18x -28.6x 22.9x 21.4x 6.82x 4.65x -
FCF Yield -1.69% -13.9% -3.5% 4.36% 4.67% 14.7% 21.5% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.08 -1.91 -0.86 -0.35 -0.24 0.0784 0.2061 0.3968
Distribution rate - - - - - - - -
Net sales 1 219.9 279.1 309.4 332.9 342.3 355.2 372.1 390.8
EBITDA 1 -20.03 -43.61 -1.592 23.54 31.72 48.9 51.65 57.85
EBIT 1 -22.82 -46.96 -5.65 19.46 27.78 42.03 47.92 56.09
Net income 1 -76.68 -139.9 -64.67 -27.03 -19.34 5.634 15.11 39.27
Net Debt 1 39.49 35.14 71.44 36.83 15.62 -13.01 -54.16 -116.2
Reference price 2 35.370 8.740 9.730 6.120 4.120 2.700 2.700 2.700
Nbr of stocks (in thousands) 71,619 73,704 76,090 78,380 81,263 82,512 - -
Announcement Date 2/28/22 2/23/23 2/22/24 2/20/25 2/12/26 - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
34.43x0.59x4.29x-.--% 223M
22.53x8.66x14.4x0.94% 2,903B
94.47x38.27x63.99x-.--% 307B
114.81x34.11x115.41x0.16% 115B
85.68x17.2x37.52x-.--% 106B
168.24x9.75x24.89x-.--% 86.91B
412.49x17.77x71.55x-.--% 81.84B
27.3x1.39x10.77x-.--% 50.8B
122.79x4.5x22.93x-.--% 39.31B
-28.45x3.75x17.99x-.--% 31.01B
Average 105.43x 13.60x 38.37x 0.11% 372.08B
Weighted average by Cap. 45.80x 12.18x 23.85x 0.74%

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.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!