Company Valuation: MercadoLibre, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 72,084 42,562 79,456 86,208 102,117 87,631 - -
Change - -40.96% 86.69% 8.5% 18.45% -14.19% - -
Enterprise Value (EV) 1 71,145 41,618 76,623 82,739 97,530 76,363 71,227 65,055
Change - -41.5% 84.11% 7.98% 17.88% -21.7% -6.73% -8.67%
P/E 807x 88.8x 80.8x 45.1x 51.1x 45.3x 30.9x 21.8x
PBR 44.4x 23.3x 25.9x 19.8x 15.1x 9.9x 7.55x 5.61x
PEG - 0x 1x 0.5x 11.26x -14.47x 0.7x 0.5x
Capitalization / Revenue 10.2x 4.04x 5.49x 4.15x 3.53x 2.1x 1.64x 1.32x
EV / Revenue 10.1x 3.95x 5.29x 3.98x 3.38x 1.83x 1.33x 0.98x
EV / EBITDA 110x 29x 29.2x 25.5x 24.3x 18.8x 12.7x 8.75x
EV / EBIT 161x 40.2x 36.4x 31.4x 30.5x 26.3x 17.1x 11.4x
EV / FCF 181x 16.7x 16.5x 11.7x 9.05x 6.74x 5.72x 4.69x
FCF Yield 0.55% 5.97% 6.04% 8.53% 11% 14.8% 17.5% 21.3%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.67 9.53 19.46 37.69 39.4 38.17 55.95 79.37
Distribution rate - - - - - - - -
Net sales 1 7,069 10,537 14,473 20,777 28,893 41,708 53,381 66,483
EBITDA 1 644.6 1,437 2,628 3,248 4,019 4,061 5,613 7,435
EBIT 1 440.7 1,034 2,104 2,631 3,201 2,907 4,162 5,726
Net income 1 83.3 482 987 1,911 1,997 1,963 2,846 4,036
Net Debt 1 -938.8 -944 -2,833 -3,469 -4,587 -11,268 -16,404 -22,576
Reference price 2 1,348.40 846.24 1,571.54 1,700.44 2,014.26 1,728.53 1,728.53 1,728.53
Nbr of stocks (in thousands) 53,459 50,295 50,560 50,697 50,697 50,697 - -
Announcement Date 2/22/22 2/23/23 2/22/24 2/20/25 2/24/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.67x8.14x17.39x0.25% 4,190B
23.23x7.35x12.93x0.29% 1,847B
14.88x3.97x9.19x1.37% 494B
28.21x13.23x20.91x0.64% 483B
19.42x5.75x17.28x-.--% 290B
21.02x1.52x10.44x1.01% 267B
92.29x12.12x65.11x-.--% 191B
21.46x2.46x12.51x-.--% 140B
7.99x0.88x3.8x-.--% 111B
Average 27.24x 6.16x 18.84x 0.4% 890.34B
Weighted average by Cap. 20.78x 7.60x 16.69x 0.36%

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. MELI Stock
  4. MELI34 Stock
  5. Valuation MercadoLibre, Inc.