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 93,514 - -
Change - -40.96% 86.69% 8.5% 18.45% -8.42% - -
Enterprise Value (EV) 1 71,145 41,618 76,623 82,739 97,530 80,251 75,704 69,164
Change - -41.5% 84.11% 7.98% 17.88% -17.72% -5.67% -8.64%
P/E 807x 88.8x 80.8x 45.1x 51.1x 48.2x 32.9x 22.8x
PBR 44.4x 23.3x 25.9x 19.8x - 10.5x 8.06x 6.01x
PEG - 0x 1x 0.5x 11.26x -17.35x 0.7x 0.5x
Capitalization / Revenue 10.2x 4.04x 5.49x 4.15x 3.53x 2.25x 1.76x 1.42x
EV / Revenue 10.1x 3.95x 5.29x 3.98x 3.38x 1.93x 1.43x 1.05x
EV / EBITDA 110x 29x 29.2x 25.5x 24.3x 19.8x 13.5x 9.2x
EV / EBIT 161x 40.2x 36.4x 31.4x 30.5x 27.6x 18.1x 11.9x
EV / FCF 181x 16.7x 16.5x 11.7x 9.05x 7.08x 6.08x 4.99x
FCF Yield 0.55% 5.97% 6.04% 8.53% 11% 14.1% 16.4% 20%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.67 9.53 19.46 37.69 39.4 38.31 55.99 80.88
Distribution rate - - - - - - - -
Net sales 1 7,069 10,537 14,473 20,777 28,893 41,629 53,119 65,976
EBITDA 1 644.6 1,437 2,628 3,248 4,019 4,046 5,591 7,518
EBIT 1 440.7 1,034 2,104 2,631 3,201 2,907 4,177 5,835
Net income 1 83.3 482 987 1,911 1,997 1,998 2,874 4,182
Net Debt 1 -938.8 -944 -2,833 -3,469 -4,587 -13,263 -17,810 -24,350
Reference price 2 1,348.40 846.24 1,571.54 1,700.44 2,014.26 1,844.58 1,844.58 1,844.58
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
21.23x1.53x10.84x0.88% 282B
95.87x12.63x68.02x-.--% 199B
9x0.73x3.25x-.--% 121B
48.15x1.93x19.83x-.--% 93.51B
-44.1x0.91x50.09x-.--% 68.58B
23.34x4.06x13.47x1.19% 45.9B
19.99x5.35x12.96x - 29.26B
35.28x4.87x22.28x-.--% 7.12B
5.24x0.2x2.09x4.24% 6.81B
Average 23.78x 3.58x 22.54x 0.79% 94.76B
Weighted average by Cap. 34.64x 4.28x 27.46x 0.4%

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.