eBay Inc. (EBAY) DCF Valuation
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
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.