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 91,960 - -
Change - -40.96% 86.69% 8.5% 18.45% -9.95% - -
Enterprise Value (EV) 1 71,145 41,618 76,623 82,739 97,530 83,088 78,444 73,084
Change - -41.5% 84.11% 7.98% 17.88% -14.81% -5.59% -6.83%
P/E 807x 88.8x 80.8x 45.1x 51.1x 45.4x 31.6x 22.6x
PBR 44.4x 23.3x 25.9x 19.8x - 10.4x 7.83x 5.85x
PEG - 0x 1x 0.5x 11.26x 34.11x 0.7x 0.6x
Capitalization / Revenue 10.2x 4.04x 5.49x 4.15x 3.53x 2.26x 1.78x 1.45x
EV / Revenue 10.1x 3.95x 5.29x 3.98x 3.38x 2.04x 1.52x 1.15x
EV / EBITDA 110x 29x 29.2x 25.5x 24.3x 19.9x 13.8x 9.76x
EV / EBIT 161x 40.2x 36.4x 31.4x 30.5x 27.8x 18.2x 12.3x
EV / FCF 181x 16.7x 16.5x 11.7x 9.05x 7.45x 6.16x 5.5x
FCF Yield 0.55% 5.97% 6.04% 8.53% 11% 13.4% 16.2% 18.2%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.67 9.53 19.46 37.69 39.4 39.92 57.39 80.39
Distribution rate - - - - - - - -
Net sales 1 7,069 10,537 14,473 20,777 28,893 40,696 51,733 63,389
EBITDA 1 644.6 1,437 2,628 3,248 4,019 4,169 5,664 7,486
EBIT 1 440.7 1,034 2,104 2,631 3,201 2,994 4,302 5,937
Net income 1 83.3 482 987 1,911 1,997 2,029 2,928 4,165
Net Debt 1 -938.8 -944 -2,833 -3,469 -4,587 -8,872 -13,516 -18,876
Reference price 2 1,348.40 846.24 1,571.54 1,700.44 2,014.26 1,813.91 1,813.91 1,813.91
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.($)
20.2x1.42x9.8x0.95% 262B
142.51x10.38x56.23x-.--% 161B
8.97x0.72x3.23x-.--% 120B
-39.28x0.87x57.86x-.--% 65.88B
24.68x4.4x14.38x1.11% 49.75B
17.46x4.55x11.02x - 25.56B
5.39x0.21x2.21x4.12% 6.96B
33.68x4.46x19.93x-.--% 6.4B
21.38x6.72x11.88x2.8% 5.61B
Average 26.11x 3.75x 20.73x 1.12% 78.11B
Weighted average by Cap. 40.89x 3.68x 24.21x 0.51%

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.