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 48,016 - -
Change - -45.94% 0.6% 31.08% 32.67% 21.96% - -
Enterprise Value (EV) 1 49,332 29,221 28,377 34,666 43,196 52,851 52,559 52,243
Change - -40.77% -2.89% 22.16% 24.61% 22.35% -0.55% -0.6%
P/E 175x -18.3x 8.4x 15.7x 20.1x 24.3x 21.3x 18.5x
PBR 4.04x 4.34x 3.53x 5.66x 8.47x 11x 9.98x 8.69x
PEG - 0x -0x -0.7x 2x 10.85x 1.5x 1.2x
Capitalization / Revenue 4x 2.3x 2.24x 2.89x 3.55x 3.84x 3.6x 3.38x
EV / Revenue 4.73x 2.98x 2.81x 3.37x 3.89x 4.23x 3.94x 3.68x
EV / EBITDA 12.4x 8.64x 8.94x 10.8x 12.4x 14.1x 12.9x 11.6x
EV / EBIT 14.2x 9.94x 10.2x 12x 14x 15.6x 14.4x 13x
EV / FCF 22.3x 13.4x 14.4x 17.7x 29.1x 19.5x 17.7x 15.5x
FCF Yield 4.49% 7.45% 6.96% 5.64% 3.44% 5.13% 5.65% 6.43%
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% 1.14% 1.2% 1.29%
EPS 2 0.38 -2.27 5.19 3.94 4.34 4.437 5.075 5.833
Distribution rate 189% -38.8% 19.3% 27.4% 26.7% 27.7% 25.6% 23.9%
Net sales 1 10,420 9,795 10,112 10,283 11,100 12,504 13,343 14,194
EBITDA 1 3,981 3,381 3,175 3,216 3,492 3,759 4,061 4,510
EBIT 1 3,479 2,939 2,772 2,892 3,085 3,396 3,638 4,025
Net income 1 252 -1,269 2,767 1,975 2,031 2,008 2,239 2,526
Net Debt 1 7,703 6,717 5,738 4,992 3,827 4,835 4,543 4,227
Reference price 2 66.50 41.47 43.62 61.95 87.10 107.90 107.90 107.90
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.($)
21.47x1.55x10.68x0.99% 273B
88.52x11.61x62.37x-.--% 183B
7.95x0.87x3.77x-.--% 110B
46.33x1.86x19.24x-.--% 88.85B
-88.93x0.65x25.07x-.--% 56.37B
24.32x4.23x14.06x1.14% 48.02B
17.45x4.54x11.01x - 25.54B
29.48x3.43x11.51x1.56% 15.28B
4.19x0.22x2.46x4.55% 6.85B
Average 16.75x 3.22x 17.80x 1.03% 89.68B
Weighted average by Cap. 29.90x 3.99x 23.56x 0.49%

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