As of 2025-01-22, the Intrinsic Value of eBay Inc (EBAY) is
57.08 USD. This eBay valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 64.63 USD, the upside of eBay Inc is
-11.70%.
The range of the Intrinsic Value is 37.07 - 109.23 USD
57.08 USD
Intrinsic Value
eBay Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
37.07 - 109.23 |
57.08 |
-11.7% |
| DCF (Growth 10y) |
48.86 - 129.95 |
71.50 |
10.6% |
| DCF (EBITDA 5y) |
48.25 - 59.46 |
53.56 |
-17.1% |
| DCF (EBITDA 10y) |
57.10 - 74.62 |
65.22 |
0.9% |
| Fair Value |
105.43 - 105.43 |
105.43 |
63.13% |
| P/E |
89.07 - 163.17 |
112.62 |
74.3% |
| EV/EBITDA |
45.22 - 80.65 |
55.90 |
-13.5% |
| EPV |
40.50 - 57.24 |
48.87 |
-24.4% |
| DDM - Stable |
37.50 - 112.49 |
74.99 |
16.0% |
| DDM - Multi |
78.74 - 179.52 |
109.01 |
68.7% |
eBay Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
30,957.77 |
| Beta |
0.41 |
| Outstanding shares (mil) |
479.00 |
| Enterprise Value (mil) |
36,786.77 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.62% |
| Cost of Debt |
4.28% |
| WACC |
7.57% |