investorscraft@gmail.com

Intrinsic ValueeBay Inc. (0R3D.L)

Previous Close£92.28
Intrinsic Value
Upside potential
Previous Close
£92.28

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

eBay Inc. operates as a global commerce leader, connecting buyers and sellers through its Marketplace platform, which includes ebay.com and mobile applications. The company facilitates transactions across diverse categories, from consumer goods to collectibles, leveraging a robust ecosystem that integrates online, mobile, and offline channels. eBay's revenue model primarily relies on transaction fees, advertising, and payment processing, positioning it as a hybrid marketplace and fintech player. The platform serves a broad spectrum of users, including individual sellers, small businesses, and large retailers, fostering a dynamic and scalable network effect. In the competitive specialty retail sector, eBay differentiates itself through its auction-style listings, fixed-price sales, and certified refurbished programs. While facing pressure from larger e-commerce players, eBay maintains a niche in secondary markets, collectibles, and unique inventory, supported by its strong brand recognition and global reach. The company continues to innovate with AI-driven recommendations and seller tools, aiming to enhance user engagement and monetization.

Revenue Profitability And Efficiency

eBay reported revenue of $10.28 billion for the period, with net income of $1.98 billion, reflecting a healthy net margin of approximately 19.2%. The company generated $2.41 billion in operating cash flow, demonstrating efficient cash conversion. Capital expenditures were $458 million, indicating disciplined investment in technology and platform enhancements. Diluted EPS stood at $3.94, underscoring strong earnings power.

Earnings Power And Capital Efficiency

eBay's earnings power is supported by its asset-light model, which minimizes capital intensity while maximizing returns. The company's operating cash flow of $2.41 billion highlights its ability to generate liquidity from core operations. With a focus on high-margin services like payments and advertising, eBay enhances its capital efficiency, reinvesting selectively in growth initiatives and shareholder returns.

Balance Sheet And Financial Health

eBay maintains a solid balance sheet with $2.43 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt stands at $7.86 billion, reflecting a manageable leverage profile given the company's cash flow generation. The firm's financial health is further supported by its consistent profitability and ability to service debt obligations while funding growth and dividends.

Growth Trends And Dividend Policy

eBay's growth is driven by its focus on niche markets, such as collectibles and refurbished goods, alongside expansion of its payments ecosystem. The company pays a dividend of $1.04 per share, signaling a commitment to returning capital to shareholders. While revenue growth has been modest, eBay's ability to sustain profitability and cash flow supports its dividend policy and potential buybacks.

Valuation And Market Expectations

With a market capitalization of $33.13 billion, eBay trades at a P/E multiple reflective of its mature but stable earnings profile. The beta of 1.31 indicates moderate volatility relative to the market. Investors likely expect steady performance, with growth hinging on eBay's ability to innovate in payments and vertical-specific marketplaces.

Strategic Advantages And Outlook

eBay's strategic advantages include its global platform, strong brand, and expertise in secondary markets. The company is well-positioned to capitalize on trends like recommerce and digital payments, though competition remains intense. Management's focus on technology and user experience should drive sustained engagement, but macroeconomic headwinds could pressure discretionary spending. The outlook remains cautiously optimistic, with eBay leveraging its niche strengths.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount