Company Valuation: eBay Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 41,629 22,504 22,639 29,674 39,369 47,348 - -
Change - -45.94% 0.6% 31.08% 32.67% 20.27% - -
Enterprise Value (EV) 1 49,332 29,221 28,377 34,666 43,196 52,171 51,872 51,544
Change - -40.77% -2.89% 22.16% 24.61% 20.78% -0.57% -0.63%
P/E 175x -18.3x 8.4x 15.7x 20.1x 23.9x 20.9x 18.2x
PBR 4.04x 4.34x 3.53x 5.66x 8.47x 10.8x 9.84x 8.57x
PEG - 0x -0x -0.7x 2x 9.82x 1.5x 1.2x
Capitalization / Revenue 4x 2.3x 2.24x 2.89x 3.55x 3.78x 3.55x 3.33x
EV / Revenue 4.73x 2.98x 2.81x 3.37x 3.89x 4.16x 3.89x 3.62x
EV / EBITDA 12.4x 8.64x 8.94x 10.8x 12.4x 13.9x 12.8x 11.4x
EV / EBIT 14.2x 9.94x 10.2x 12x 14x 15.4x 14.3x 12.8x
EV / FCF 22.3x 13.4x 14.4x 17.7x 29.1x 19.2x 17.5x 15.3x
FCF Yield 4.49% 7.45% 6.96% 5.64% 3.44% 5.2% 5.73% 6.52%
Dividend per Share 2 0.72 0.88 1 1.08 1.16 1.231 1.297 1.395
Rate of return 1.08% 2.12% 2.29% 1.74% 1.33% 1.16% 1.22% 1.31%
EPS 2 0.38 -2.27 5.19 3.94 4.34 4.446 5.08 5.839
Distribution rate 189% -38.8% 19.3% 27.4% 26.7% 27.7% 25.5% 23.9%
Net sales 1 10,420 9,795 10,112 10,283 11,100 12,526 13,350 14,225
EBITDA 1 3,981 3,381 3,175 3,216 3,492 3,742 4,042 4,510
EBIT 1 3,479 2,939 2,772 2,892 3,085 3,395 3,630 4,025
Net income 1 252 -1,269 2,767 1,975 2,031 2,010 2,241 2,529
Net Debt 1 7,703 6,717 5,738 4,992 3,827 4,823 4,524 4,196
Reference price 2 66.50 41.47 43.62 61.95 87.10 106.40 106.40 106.40
Nbr of stocks (in thousands) 626,004 542,659 519,000 479,000 452,000 445,000 - -
Announcement Date 23/02/22 22/02/23 27/02/24 26/02/25 18/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.65x8.13x17.36x0.25% 4,184B
23.36x7.38x12.98x0.29% 1,855B
14.53x3.88x8.97x1.4% 483B
28.25x13.25x20.94x0.64% 484B
18.71x5.55x16.66x-.--% 279B
20.59x1.49x10.26x1.03% 263B
94.21x12.39x66.51x-.--% 195B
21.41x2.45x12.44x-.--% 139B
3.08x86.09x2.34x0.13% 114B
Average 26.75x 15.62x 18.72x 0.42% 888.32B
Weighted average by Cap. 20.76x 8.81x 16.70x 0.36%

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