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 2,533 644.2 740.4 479.7 334.8 285 - -
Change - -74.57% 14.93% -35.21% -30.2% -14.87% - -
Enterprise Value (EV) 1 2,573 679.3 811.8 516.5 350.4 317.5 285.2 203.3
Change - -73.59% 19.5% -36.37% -32.15% -9.4% -10.16% -28.73%
P/E -32.8x -4.58x -11.3x -17.5x -17.2x -19.8x 9.82x 24.1x
PBR 18.5x 14.2x 29.1x 14.4x 8.55x 5.12x 3.81x 2.91x
PEG - -0.1x 0.2x 0.3x 0.5x 0.7x -0x -0.4x
Capitalization / Revenue 11.5x 2.31x 2.39x 1.44x 0.98x 0.84x 0.84x 0.78x
EV / Revenue 11.7x 2.43x 2.62x 1.55x 1.02x 0.94x 0.84x 0.56x
EV / EBITDA -128x -15.6x -510x 21.9x 11x 10.3x 4.41x 4.62x
EV / EBIT -113x -14.5x -144x 26.5x 12.6x 9.46x 4.34x 4.98x
EV / FCF -59x -7.18x -28.6x 22.9x 21.4x 13.8x 4.39x -
FCF Yield -1.69% -13.9% -3.5% 4.36% 4.67% 7.27% 22.8% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.08 -1.91 -0.86 -0.35 -0.24 -0.1733 0.3503 0.1426
Distribution rate - - - - - - - -
Net sales 1 219.9 279.1 309.4 332.9 342.3 339.5 340.2 365.3
EBITDA 1 -20.03 -43.61 -1.592 23.54 31.72 30.68 64.62 44.04
EBIT 1 -22.82 -46.96 -5.65 19.46 27.78 33.55 65.71 40.79
Net income 1 -76.68 -139.9 -64.67 -27.03 -19.34 -7.725 37.07 12.69
Net Debt 1 39.49 35.14 71.44 36.83 15.62 32.46 0.1951 -81.75
Reference price 2 35.370 8.740 9.730 6.120 4.120 3.440 3.440 3.440
Nbr of stocks (in thousands) 71,619 73,704 76,090 78,380 81,263 82,859 - -
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.($)
-19.85x0.94x10.35x-.--% 285M
26.83x9.91x16.18x0.73% 3,928B
119.93x52.98x86.28x-.--% 447B
19.3x5.59x9.74x1.56% 389B
216.99x19.31x56.52x-.--% 280B
28.38x5.66x17.83x1.34% 259B
2273.9x37.98x124.23x-.--% 233B
90.05x8.93x23.9x-.--% 147B
54.82x14.71x38.75x-.--% 124B
13.44x3.57x7.47x-.--% 95.43B
Average 282.38x 15.96x 39.12x 0.36% 590.26B
Weighted average by Cap. 133.24x 14.23x 27.85x 0.65%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Commerce.com, Inc.

Historical PBR trend

Valuation ratios - PBR - Commerce.com, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Commerce.com, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Commerce.com, Inc.


Year-on-year evolution of the Yield

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