EBAY
eBay Inc
Price:  
44.28 
USD
Volume:  
7,540,750.00
United States | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

eBay Intrinsic Value

26.00 %
Upside

As of 2024-02-23, the Intrinsic Value of eBay Inc (EBAY) is 55.78 USD. This eBay valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.28 USD, the upside of eBay Inc is 26.00%.

The range of the Intrinsic Value is 44.33 - 74.15 USD

44.28 USD
Stock Price
55.78 USD
Intrinsic Value
Intrinsic Value Details

eBay Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 44.33 - 74.15 55.78 26.0%
DCF (Growth 10y) 48.79 - 78.66 60.33 36.3%
DCF (EBITDA 5y) 45.94 - 57.97 50.61 14.3%
DCF (EBITDA 10y) 49.85 - 66.09 56.56 27.7%
Fair Value 130.78 - 130.78 130.78 195.35%
P/E 70.62 - 132.14 119.79 170.5%
EV/EBITDA 32.31 - 71.19 42.18 -4.7%
EPV 31.28 - 46.49 38.88 -12.2%
DDM - Stable 27.24 - 55.11 41.17 -7.0%
DDM - Multi (13.99) - (22.48) (17.28) -139.0%

eBay Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 22,981.32
Beta 1.30
Outstanding shares (mil) 519.00
Enterprise Value (mil) 28,154.32
Market risk premium 4.60%
Cost of Equity 11.99%
Cost of Debt 4.49%
WACC 9.54%