|
eBay Inc. (EBAY) DCF Valuation
US | Consumer Cyclical | Specialty Retail | NASDAQ
|
- ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
- ✓ Design Profissional: Modelos Confiáveis E Padrão Da Indústria
- ✓ Pré-Construídos Para Uso Rápido E Eficiente
- ✓ Não É Necessária Experiência; Fácil De Seguir
eBay Inc. (EBAY) Bundle
Explore eBay Inc. (EBAY) financial prospects with our user-friendly DCF Calculator! Enter your assumptions about growth, margins, and expenses to calculate eBay Inc. (EBAY) intrinsic value and inform your investment decisions.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10,479.0 | 10,271.0 | 10,420.0 | 9,795.0 | 10,112.0 | 10,028.7 | 9,946.0 | 9,864.1 | 9,782.8 | 9,702.2 |
| Revenue Growth, % | 0 | -1.98 | 1.45 | -6 | 3.24 | -0.82399 | -0.82399 | -0.82399 | -0.82399 | -0.82399 |
| EBITDA | 2,689.0 | 4,237.0 | 1,161.0 | -924.0 | 2,485.0 | 1,869.3 | 1,853.9 | 1,838.6 | 1,823.4 | 1,808.4 |
| EBITDA, % | 25.66 | 41.25 | 11.14 | -9.43 | 24.57 | 18.64 | 18.64 | 18.64 | 18.64 | 18.64 |
| Depreciation | 629.0 | 588.0 | 494.0 | 451.0 | 403.0 | 502.6 | 498.5 | 494.3 | 490.3 | 486.2 |
| Depreciation, % | 6 | 5.72 | 4.74 | 4.6 | 3.99 | 5.01 | 5.01 | 5.01 | 5.01 | 5.01 |
| EBIT | 2,060.0 | 3,649.0 | 667.0 | -1,375.0 | 2,082.0 | 1,366.7 | 1,355.4 | 1,344.2 | 1,333.2 | 1,322.2 |
| EBIT, % | 19.66 | 35.53 | 6.4 | -14.04 | 20.59 | 13.63 | 13.63 | 13.63 | 13.63 | 13.63 |
| Total Cash | 2,773.0 | 3,826.0 | 7,323.0 | 7,471.0 | 9,015.0 | 6,005.5 | 5,956.0 | 5,906.9 | 5,858.3 | 5,810.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,180.0 | 652.0 | 779.0 | 975.0 | 1,206.0 | 942.0 | 934.2 | 926.5 | 918.9 | 911.3 |
| Account Receivables, % | 11.26 | 6.35 | 7.48 | 9.95 | 11.93 | 9.39 | 9.39 | 9.39 | 9.39 | 9.39 |
| Inventories | .0 | 1,188.0 | .0 | -2.0 | .0 | 231.6 | 229.7 | 227.8 | 225.9 | 224.0 |
| Inventories, % | 0 | 11.57 | 0 | -0.02041858 | 0 | 2.31 | 2.31 | 2.31 | 2.31 | 2.31 |
| Accounts Payable | 229.0 | 278.0 | 262.0 | 261.0 | 267.0 | 255.0 | 252.9 | 250.8 | 248.7 | 246.7 |
| Accounts Payable, % | 2.19 | 2.71 | 2.51 | 2.66 | 2.64 | 2.54 | 2.54 | 2.54 | 2.54 | 2.54 |
| Capital Expenditure | -552.0 | -494.0 | -444.0 | -449.0 | -456.0 | -470.0 | -466.1 | -462.3 | -458.5 | -454.7 |
| Capital Expenditure, % | -5.27 | -4.81 | -4.26 | -4.58 | -4.51 | -4.69 | -4.69 | -4.69 | -4.69 | -4.69 |
| Tax Rate, % | 25.36 | 25.36 | 25.36 | 25.36 | 25.36 | 25.36 | 25.36 | 25.36 | 25.36 | 25.36 |
| EBITAT | 1,690.0 | 2,712.2 | 422.3 | -1,094.2 | 1,554.1 | 1,022.0 | 1,013.6 | 1,005.2 | 996.9 | 988.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 816.0 | 2,195.2 | 1,517.3 | -1,287.2 | 1,274.1 | 1,075.0 | 1,053.5 | 1,044.8 | 1,036.2 | 1,027.7 |
| WACC, % | 9.36 | 9.29 | 9.19 | 9.34 | 9.29 | 9.29 | 9.29 | 9.29 | 9.29 | 9.29 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 4,051.0 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 1,033 | |||||||||
| Terminal Value | 11,744 | |||||||||
| Present Terminal Value | 7,531 | |||||||||
| Enterprise Value | 11,582 | |||||||||
| Net Debt | 6,243 | |||||||||
| Equity Value | 5,339 | |||||||||
| Diluted Shares Outstanding, MM | 533 | |||||||||
| Equity Value Per Share | 10.02 |
What You Will Receive
- Pre-Filled Financial Model: eBay Inc.’s actual data allows for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
- Real-Time Calculations: Automatic updates ensure you see results instantly as adjustments are made.
- Investor-Ready Template: A polished Excel file crafted for professional-level valuation.
- Customizable and Reusable: Designed for versatility, enabling repeated use for in-depth forecasts.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for eBay Inc. (EBAY).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs for precise calculations.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to suit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to eBay Inc. (EBAY).
- Interactive Dashboard and Charts: Visual representations of key valuation metrics for straightforward analysis.
How It Works
- Download the Template: Gain immediate access to the Excel-based eBay Inc. (EBAY) DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically recalculates eBay’s intrinsic value.
- Test Scenarios: Experiment with different assumptions to assess potential valuation variations.
- Analyze and Decide: Utilize the results to inform your investment or financial analysis.
Why Choose eBay Inc. (EBAY)?
- Save Time: Quickly access a comprehensive platform for buying and selling without the hassle of setup.
- Enhance Security: Robust buyer and seller protections ensure a safe transaction experience.
- Wide Reach: Connect with millions of potential customers globally, expanding your market presence.
- User-Friendly Interface: Intuitive design makes navigating the platform simple for everyone.
- Backed by Trust: eBay is a well-established marketplace known for its reliability and customer satisfaction.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling eBay stock (EBAY).
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for eBay (EBAY).
- Consultants: Deliver professional valuation insights on eBay (EBAY) to clients quickly and accurately.
- Business Owners: Understand how eBay (EBAY) is valued to guide your own business strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to eBay (EBAY).
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for eBay Inc. (EBAY).
- Real-World Data: eBay’s historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.