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 50,931 - -
Change - -45.94% 0.6% 31.08% 32.67% 29.37% - -
Enterprise Value (EV) 1 49,332 29,221 28,377 34,666 43,196 54,678 54,145 53,880
Change - -40.77% -2.89% 22.16% 24.61% 26.58% -0.97% -0.49%
P/E 175x -18.3x 8.4x 15.7x 20.1x 25.2x 22.1x 20x
PBR 4.04x 4.34x 3.53x 5.66x 8.47x 9.6x 9.34x 10.9x
PEG - 0x -0x -0.7x 2x 5.26x 1.6x 1.9x
Capitalization / Revenue 4x 2.3x 2.24x 2.89x 3.55x 4.2x 4.01x 3.85x
EV / Revenue 4.73x 2.98x 2.81x 3.37x 3.89x 4.51x 4.26x 4.08x
EV / EBITDA 12.4x 8.64x 8.94x 10.8x 12.4x 14.7x 13.4x 12.4x
EV / EBIT 14.2x 9.94x 10.2x 12x 14x 16.2x 15x 14.1x
EV / FCF 22.3x 13.4x 14.4x 17.7x 29.1x 17.9x 16.5x 14.4x
FCF Yield 4.49% 7.45% 6.96% 5.64% 3.44% 5.58% 6.07% 6.96%
Dividend per Share 2 0.72 0.88 1 1.08 1.16 1.238 1.296 1.378
Rate of return 1.08% 2.12% 2.29% 1.74% 1.33% 1.08% 1.13% 1.2%
EPS 2 0.38 -2.27 5.19 3.94 4.34 4.548 5.193 5.728
Distribution rate 189% -38.8% 19.3% 27.4% 26.7% 27.2% 25% 24.1%
Net sales 1 10,420 9,795 10,112 10,283 11,100 12,134 12,712 13,218
EBITDA 1 3,981 3,381 3,175 3,216 3,492 3,721 4,034 4,349
EBIT 1 3,479 2,939 2,772 2,892 3,085 3,385 3,618 3,816
Net income 1 252 -1,269 2,767 1,975 2,031 2,059 2,280 2,432
Net Debt 1 7,703 6,717 5,738 4,992 3,827 3,747 3,214 2,948
Reference price 2 66.50 41.47 43.62 61.95 87.10 114.71 114.71 114.71
Nbr of stocks (in thousands) 626,004 542,659 519,000 479,000 452,000 444,000 - -
Announcement Date 2/23/22 2/22/23 2/27/24 2/26/25 2/18/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.42x1.2x8.38x1.11% 223B
138.35x10.08x54.61x-.--% 156B
8.95x0.72x3.22x-.--% 119B
45.19x2.02x19.51x-.--% 91.54B
-36.15x0.76x50.35x-.--% 59.01B
18.49x4.87x11.81x - 27.07B
4.96x0.17x1.84x4.47% 6.4B
32.96x4.31x19.25x-.--% 6.27B
20.82x6.53x11.54x2.87% 5.47B
Average 27.89x 3.41x 20.06x 1.06% 77.19B
Weighted average by Cap. 42.38x 3.39x 23.12x 0.44%

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