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 53,106 - -
Change - -45.94% 0.6% 31.08% 32.67% 34.89% - -
Enterprise Value (EV) 1 49,332 29,221 28,377 34,666 43,196 58,052 57,786 57,292
Change - -40.77% -2.89% 22.16% 24.61% 34.39% -0.46% -0.85%
P/E 175x -18.3x 8.4x 15.7x 20.1x 27.5x 22.9x 19.8x
PBR 4.04x 4.34x 3.53x 5.66x 8.47x 11.3x 10.1x 8.54x
PEG - 0x -0x -0.7x 2x 18.95x 1.1x 1.3x
Capitalization / Revenue 4x 2.3x 2.24x 2.89x 3.55x 4.2x 3.92x 3.67x
EV / Revenue 4.73x 2.98x 2.81x 3.37x 3.89x 4.59x 4.26x 3.95x
EV / EBITDA 12.4x 8.64x 8.94x 10.8x 12.4x 15x 13.8x 12.4x
EV / EBIT 14.2x 9.94x 10.2x 12x 14x 16.7x 15.5x 13.9x
EV / FCF 22.3x 13.4x 14.4x 17.7x 29.1x 22x 18.8x 17.3x
FCF Yield 4.49% 7.45% 6.96% 5.64% 3.44% 4.54% 5.32% 5.8%
Dividend per Share 2 0.72 0.88 1 1.08 1.16 1.234 1.267 1.342
Rate of return 1.08% 2.12% 2.29% 1.74% 1.33% 1.02% 1.05% 1.11%
EPS 2 0.38 -2.27 5.19 3.94 4.34 4.403 5.281 6.099
Distribution rate 189% -38.8% 19.3% 27.4% 26.7% 28% 24% 22%
Net sales 1 10,420 9,795 10,112 10,283 11,100 12,651 13,561 14,487
EBITDA 1 3,981 3,381 3,175 3,216 3,492 3,861 4,173 4,611
EBIT 1 3,479 2,939 2,772 2,892 3,085 3,486 3,740 4,112
Net income 1 252 -1,269 2,767 1,975 2,031 1,995 2,337 2,653
Net Debt 1 7,703 6,717 5,738 4,992 3,827 4,947 4,680 4,186
Reference price 2 66.50 41.47 43.62 61.95 87.10 120.97 120.97 120.97
Nbr of stocks (in thousands) 626,004 542,659 519,000 479,000 452,000 439,000 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
27.47x4.59x15.04x1.02% 53.11B
14.76x6.83x14.77x0.31% 3,531B
22.02x6.43x11.55x0.34% 1,639B
33.4x15.55x24.61x0.53% 571B
14.49x3.84x8.92x1.41% 480B
20.06x1.45x9.71x1.03% 262B
17.84x5.27x15.81x-.--% 263B
95.61x12.42x68.12x-.--% 196B
27.06x2.58x13.04x-.--% 145B
46.17x5.37x35.43x-.--% 125B
Average 31.89x 6.43x 21.70x 0.46% 727B
Weighted average by Cap. 21.21x 7.00x 16.05x 0.4%

Y-o-Y evolution of P/E

Valuation ratios - P/E - eBay Inc.

Historical PBR trend

Valuation ratios - PBR - eBay Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - eBay Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - eBay Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - eBay Inc.