EBAY
eBay Inc
Price:  
53.19 
USD
Volume:  
4,569,891.00
United States | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

eBay Intrinsic Value

%
Upside

As of 2024-06-13, the Intrinsic Value of eBay Inc (EBAY) is 56.17 USD. This eBay valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 53.19 USD, the upside of eBay Inc is %.

The range of the Intrinsic Value is 31.25 - 169.40 USD

53.19 USD
Stock Price
56.17 USD
Intrinsic Value
Intrinsic Value Details

eBay Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 31.25 - 169.40 56.17 5.6%
DCF (Growth 10y) 36.83 - 178.97 62.73 17.9%
DCF (EBITDA 5y) 36.79 - 60.22 49.22 -7.5%
DCF (EBITDA 10y) 39.96 - 68.99 54.16 1.8%
Fair Value 131.37 - 131.37 131.37 146.99%
P/E 112.46 - 149.50 132.90 149.9%
EV/EBITDA 30.19 - 59.64 44.03 -17.2%
EPV 33.86 - 55.89 44.87 -15.6%
DDM - Stable 44.30 - 194.44 119.37 124.4%
DDM - Multi 60.67 - 208.69 94.20 77.1%

eBay Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 26,701.38
Beta 0.95
Outstanding shares (mil) 502.00
Enterprise Value (mil) 32,296.38
Market risk premium 4.60%
Cost of Equity 9.37%
Cost of Debt 4.53%
WACC 8.03%