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 95,124 - -
Change - -40.96% 86.69% 8.5% 18.45% -6.85% - -
Enterprise Value (EV) 1 71,145 41,618 76,623 82,739 97,530 83,856 78,720 72,548
Change - -41.5% 84.11% 7.98% 17.88% -14.02% -6.12% -7.84%
P/E 807x 88.8x 80.8x 45.1x 51.1x 49x 33.5x 23.2x
PBR 44.4x 23.3x 25.9x 19.8x - 10.7x 8.19x 6.09x
PEG - 0x 1x 0.5x 11.26x -17.33x 0.7x 0.5x
Capitalization / Revenue 10.2x 4.04x 5.49x 4.15x 3.53x 2.28x 1.78x 1.43x
EV / Revenue 10.1x 3.95x 5.29x 3.98x 3.38x 2.01x 1.48x 1.09x
EV / EBITDA 110x 29x 29.2x 25.5x 24.3x 20.7x 14.1x 9.72x
EV / EBIT 161x 40.2x 36.4x 31.4x 30.5x 28.9x 19x 12.6x
EV / FCF 181x 16.7x 16.5x 11.7x 9.05x 7.4x 6.32x 5.24x
FCF Yield 0.55% 5.97% 6.04% 8.53% 11% 13.5% 15.8% 19.1%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.67 9.53 19.46 37.69 39.4 38.29 56.07 81
Distribution rate - - - - - - - -
Net sales 1 7,069 10,537 14,473 20,777 28,893 41,694 53,327 66,508
EBITDA 1 644.6 1,437 2,628 3,248 4,019 4,045 5,569 7,460
EBIT 1 440.7 1,034 2,104 2,631 3,201 2,898 4,142 5,753
Net income 1 83.3 482 987 1,911 1,997 1,984 2,853 4,123
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 1,876.33 1,876.33 1,876.33
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.($)
21.16x1.54x10.67x1.01% 272B
79.07x10.32x55.34x-.--% 163B
8.03x0.88x3.8x-.--% 112B
49.01x2.01x20.73x-.--% 95.12B
-96.55x0.73x28.22x-.--% 61.23B
23.33x4.07x13.54x1.19% 46.06B
20.25x5.43x13.15x - 29.65B
29.07x3.38x11.35x1.59% 15.06B
4.51x0.22x2.51x4.5% 6.92B
Average 15.32x 3.18x 17.70x 1.04% 89B
Weighted average by Cap. 25.52x 3.54x 21.55x 0.5%

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.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!