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 98,881 - -
Change - -40.96% 86.69% 8.5% 18.45% -3.17% - -
Enterprise Value (EV) 1 71,145 41,618 76,623 82,739 97,530 87,613 82,477 76,305
Change - -41.5% 84.11% 7.98% 17.88% -10.17% -5.86% -7.48%
P/E 807x 88.8x 80.8x 45.1x 51.1x 50.9x 34.8x 24.1x
PBR 44.4x 23.3x 25.9x 19.8x - 11.2x 8.51x 6.34x
PEG - 0x 1x 0.5x 11.26x -18x 0.7x 0.5x
Capitalization / Revenue 10.2x 4.04x 5.49x 4.15x 3.53x 2.37x 1.85x 1.49x
EV / Revenue 10.1x 3.95x 5.29x 3.98x 3.38x 2.1x 1.55x 1.15x
EV / EBITDA 110x 29x 29.2x 25.5x 24.3x 21.7x 14.8x 10.2x
EV / EBIT 161x 40.2x 36.4x 31.4x 30.5x 30.2x 19.8x 13.2x
EV / FCF 181x 16.7x 16.5x 11.7x 9.05x 7.73x 6.62x 5.51x
FCF Yield 0.55% 5.97% 6.04% 8.53% 11% 12.9% 15.1% 18.2%
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 41,693 53,318 66,401
EBITDA 1 644.6 1,437 2,628 3,248 4,019 4,043 5,582 7,480
EBIT 1 440.7 1,034 2,104 2,631 3,201 2,901 4,161 5,783
Net income 1 83.3 482 987 1,911 1,997 1,990 2,857 4,127
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 1,950.44 1,950.44 1,950.44
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.($)
50.94x2.1x21.67x-.--% 98.88B
23.11x1.54x10.61x0.92% 273B
93.73x12.3x65.98x-.--% 193B
8.93x1.05x4.57x-.--% 123B
-40.22x0.79x40.97x-.--% 61.45B
23.5x4.09x13.57x1.18% 46.37B
20.67x5.56x13.48x - 30.25B
30.65x3.55x11.9x1.5% 15.88B
5.43x0.27x2.98x3.92% 7.79B
32.59x4.46x20.48x-.--% 6.57B
Average 24.93x 3.57x 20.62x 0.84% 85.74B
Weighted average by Cap. 35.65x 4.24x 25.97x 0.44%

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. Valuation MercadoLibre, Inc.