Company Valuation: Commerce.com, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,533 644.2 740.4 479.7 334.8 240.1 - -
Change - -74.57% 14.93% -35.21% -30.2% -28.28% - -
Enterprise Value (EV) 1 2,573 679.3 811.8 516.5 350.4 223.7 188.9 240.1
Change - -73.59% 19.5% -36.37% -32.15% -36.16% -15.57% 27.12%
P/E -32.8x -4.58x -11.3x -17.5x -17.2x 36.4x 16.5x -
PBR 18.5x 14.2x 29.1x 14.4x 8.55x - - -
PEG - -0.1x 0.2x 0.3x 0.5x -0x 0x -
Capitalization / Revenue 11.5x 2.31x 2.39x 1.44x 0.98x 0.67x 0.64x 0.61x
EV / Revenue 11.7x 2.43x 2.62x 1.55x 1.02x 0.63x 0.51x 0.61x
EV / EBITDA -128x -15.6x -510x 21.9x 11x 4.57x 3.66x 4.15x
EV / EBIT -113x -14.5x -144x 26.5x 12.6x 5.32x 3.94x 4.28x
EV / FCF -59x -7.18x -28.6x 22.9x 21.4x 7.27x 5.21x -
FCF Yield -1.69% -13.9% -3.5% 4.36% 4.67% 13.7% 19.2% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.08 -1.91 -0.86 -0.35 -0.24 0.08 0.1767 -
Distribution rate - - - - - - - -
Net sales 1 219.9 279.1 309.4 332.9 342.3 355.7 372.7 395.6
EBITDA 1 -20.03 -43.61 -1.592 23.54 31.72 48.9 51.65 57.85
EBIT 1 -22.82 -46.96 -5.65 19.46 27.78 42.03 47.92 56.09
Net income 1 -76.68 -139.9 -64.67 -27.03 -19.34 5.324 15.11 -
Net Debt 1 39.49 35.14 71.44 36.83 15.62 -16.41 -51.23 -
Reference price 2 35.370 8.740 9.730 6.120 4.120 2.910 2.910 2.910
Nbr of stocks (in thousands) 71,619 73,704 76,090 78,380 81,263 82,512 - -
Announcement Date 28/02/22 23/02/23 22/02/24 20/02/25 12/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
34.13x0.59x4.27x - 225M
20.35x7.81x12.98x1.04% 2,621B
79.52x31.85x53.23x-.--% 257B
135.77x40.39x140.27x0.13% 139B
81.83x16.45x35.74x-.--% 102B
168.15x9.78x24.15x-.--% 87.13B
403.93x17.03x68.59x-.--% 78.65B
29.3x1.51x11.74x-.--% 54.52B
135.68x5.08x25.82x-.--% 44.32B
-30.47x4.05x19.4x-.--% 33.21B
Average 105.82x 13.45x 39.62x 0.13% 341.69B
Weighted average by Cap. 45.07x 11.29x 23.64x 0.81%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. CMRC Stock
  4. Valuation Commerce.com, Inc.