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 53,609 - -
Change - -45.94% 0.6% 31.08% 32.67% 36.17% - -
Enterprise Value (EV) 1 49,332 29,221 28,377 34,666 43,196 58,432 58,130 57,801
Change - -40.77% -2.89% 22.16% 24.61% 35.27% -0.52% -0.57%
P/E 175x -18.3x 8.4x 15.7x 20.1x 27.1x 23.7x 20.7x
PBR 4.04x 4.34x 3.53x 5.66x 8.47x 12.2x 11.1x 9.68x
PEG - 0x -0x -0.7x 2x 10.94x 1.7x 1.4x
Capitalization / Revenue 4x 2.3x 2.24x 2.89x 3.55x 4.28x 4.01x 3.76x
EV / Revenue 4.73x 2.98x 2.81x 3.37x 3.89x 4.66x 4.35x 4.06x
EV / EBITDA 12.4x 8.64x 8.94x 10.8x 12.4x 15.6x 14.3x 12.8x
EV / EBIT 14.2x 9.94x 10.2x 12x 14x 17.2x 16x 14.4x
EV / FCF 22.3x 13.4x 14.4x 17.7x 29.1x 21.5x 19.6x 17.2x
FCF Yield 4.49% 7.45% 6.96% 5.64% 3.44% 4.64% 5.11% 5.81%
Dividend per Share 2 0.72 0.88 1 1.08 1.16 1.231 1.297 1.395
Rate of return 1.08% 2.12% 2.29% 1.74% 1.33% 1.02% 1.08% 1.16%
EPS 2 0.38 -2.27 5.19 3.94 4.34 4.448 5.078 5.815
Distribution rate 189% -38.8% 19.3% 27.4% 26.7% 27.7% 25.5% 24%
Net sales 1 10,420 9,795 10,112 10,283 11,100 12,528 13,363 14,250
EBITDA 1 3,981 3,381 3,175 3,216 3,492 3,734 4,051 4,523
EBIT 1 3,479 2,939 2,772 2,892 3,085 3,396 3,632 4,012
Net income 1 252 -1,269 2,767 1,975 2,031 2,010 2,252 2,541
Net Debt 1 7,703 6,717 5,738 4,992 3,827 4,823 4,521 4,192
Reference price 2 66.50 41.47 43.62 61.95 87.10 120.47 120.47 120.47
Nbr of stocks (in thousands) 626,004 542,659 519,000 479,000 452,000 445,000 - -
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.($)
27.09x4.66x15.65x1.02% 53.61B
16.71x8.11x17.39x0.25% 4,187B
23.16x7.15x12.73x0.3% 1,797B
31.52x14.75x23.3x0.57% 540B
14.45x3.84x8.89x1.41% 479B
19.5x5.78x17.34x-.--% 291B
20.56x1.51x10.2x1% 270B
106.43x14.04x75.4x-.--% 220B
22.03x2.51x12.76x-.--% 143B
8.31x0.95x4.08x-.--% 116B
Average 28.98x 6.33x 19.77x 0.46% 809.64B
Weighted average by Cap. 21.71x 7.72x 17.30x 0.36%

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.