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 2,533 644.2 740.4 479.7 334.8 181.5 - -
Change - -74.57% 14.93% -35.21% -30.2% -45.8% - -
Enterprise Value (EV) 1 2,573 679.3 811.8 516.5 350.4 208.5 186.3 99.72
Change - -73.59% 19.5% -36.37% -32.15% -40.51% -10.63% -46.48%
P/E -32.8x -4.58x -11.3x -17.5x -17.2x 199x 34.9x 15.4x
PBR 18.5x 14.2x 29.1x 14.4x 8.55x 3.26x 2.43x 1.85x
PEG - -0.1x 0.2x 0.3x 0.5x -2x 0x 0x
Capitalization / Revenue 11.5x 2.31x 2.39x 1.44x 0.98x 0.53x 0.52x 0.5x
EV / Revenue 11.7x 2.43x 2.62x 1.55x 1.02x 0.61x 0.54x 0.27x
EV / EBITDA -128x -15.6x -510x 21.9x 11x 5.66x 4.75x 2.26x
EV / EBIT -113x -14.5x -144x 26.5x 12.6x 6.69x 5.44x 2.44x
EV / FCF -59x -7.18x -28.6x 22.9x 21.4x 10.1x 7.58x -
FCF Yield -1.69% -13.9% -3.5% 4.36% 4.67% 9.89% 13.2% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.08 -1.91 -0.86 -0.35 -0.24 0.011 0.0628 0.1426
Distribution rate - - - - - - - -
Net sales 1 219.9 279.1 309.4 332.9 342.3 339.6 346 365.3
EBITDA 1 -20.03 -43.61 -1.592 23.54 31.72 36.84 39.21 44.04
EBIT 1 -22.82 -46.96 -5.65 19.46 27.78 31.17 34.22 40.79
Net income 1 -76.68 -139.9 -64.67 -27.03 -19.34 1.067 6.247 12.69
Net Debt 1 39.49 35.14 71.44 36.83 15.62 27 4.843 -81.75
Reference price 2 35.370 8.740 9.730 6.120 4.120 2.190 2.190 2.190
Nbr of stocks (in thousands) 71,619 73,704 76,090 78,380 81,263 82,859 - -
Announcement Date 2/28/22 2/23/23 2/22/24 2/20/25 2/12/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
199.45x0.61x5.66x-.--% 181M
25.14x9.29x15.12x0.79% 3,679B
114.9x49.61x80.52x-.--% 418B
453.09x19.52x76.87x-.--% 91.73B
67.65x14.27x30.09x-.--% 89.45B
156.19x9.11x23.26x-.--% 80.71B
40.6x2.09x16.67x-.--% 74.69B
128.83x5.3x25.56x-.--% 46.17B
-298.4x6.2x20.53x-.--% 41.06B
27.79x5.71x27.4x-.--% 36.58B
Average 91.53x 12.17x 32.17x 0.08% 455.74B
Weighted average by Cap. 43.56x 13.07x 23.08x 0.64%

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.