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 2,533 644.2 740.4 479.7 334.8 170.7 - -
Change - -74.57% 14.93% -35.21% -30.2% -49.02% - -
Enterprise Value (EV) 1 2,573 679.3 811.8 516.5 350.4 197.7 175.5 88.94
Change - -73.59% 19.5% -36.37% -32.15% -43.59% -11.21% -49.33%
P/E -32.8x -4.58x -11.3x -17.5x -17.2x 188x 32.8x 14.4x
PBR 18.5x 14.2x 29.1x 14.4x 8.55x 3.07x 2.28x 1.74x
PEG - -0.1x 0.2x 0.3x 0.5x -2x 0x 0x
Capitalization / Revenue 11.5x 2.31x 2.39x 1.44x 0.98x 0.5x 0.49x 0.47x
EV / Revenue 11.7x 2.43x 2.62x 1.55x 1.02x 0.58x 0.51x 0.24x
EV / EBITDA -128x -15.6x -510x 21.9x 11x 5.37x 4.48x 2.02x
EV / EBIT -113x -14.5x -144x 26.5x 12.6x 6.34x 5.13x 2.18x
EV / FCF -59x -7.18x -28.6x 22.9x 21.4x 9.59x 7.14x -
FCF Yield -1.69% -13.9% -3.5% 4.36% 4.67% 10.4% 14% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.08 -1.91 -0.86 -0.35 -0.24 0.011 0.0628 0.1426
Distribution rate - - - - - - - -
Net sales 1 219.9 279.1 309.4 332.9 342.3 339.6 346 365.3
EBITDA 1 -20.03 -43.61 -1.592 23.54 31.72 36.84 39.21 44.04
EBIT 1 -22.82 -46.96 -5.65 19.46 27.78 31.17 34.22 40.79
Net income 1 -76.68 -139.9 -64.67 -27.03 -19.34 1.067 6.247 12.69
Net Debt 1 39.49 35.14 71.44 36.83 15.62 27 4.843 -81.75
Reference price 2 35.370 8.740 9.730 6.120 4.120 2.060 2.060 2.060
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.($)
187.61x0.58x5.37x-.--% 171M
24.38x9x14.65x0.81% 3,567B
113.92x49.17x79.81x-.--% 415B
438.65x18.86x74.29x-.--% 88.81B
67.37x14.21x29.97x-.--% 89.08B
153.12x8.95x22.84x-.--% 79.12B
40.29x2.04x16.24x-.--% 73.16B
126.04x5.18x24.99x-.--% 45.18B
160.03x5.08x19.53x-.--% 40.08B
26.68x5.46x26.22x-.--% 35.11B
Average 133.81x 11.85x 31.39x 0.08% 443.22B
Weighted average by Cap. 46.77x 12.84x 22.66x 0.65%

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. CMRC Stock
  4. Valuation Commerce.com, Inc.