investorscraft@gmail.com

Intrinsic ValueeBay Inc. (EBA.DE)

Previous Close78.01
Intrinsic Value
Upside potential
Previous Close
78.01

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 online marketplace, connecting buyers and sellers across diverse product categories. The company generates revenue primarily through transaction fees, advertising, and payment processing services, leveraging its robust platform that includes eBay.com and mobile applications. eBay serves a broad spectrum of sellers, from individual entrepreneurs to large retailers, facilitating commerce through auctions, fixed-price listings, and managed payments. Positioned in the competitive specialty retail sector, eBay differentiates itself with a vast inventory, user-friendly interface, and strong brand recognition. While facing competition from Amazon and niche marketplaces, eBay maintains relevance by focusing on collectibles, refurbished goods, and unique items. Its asset-light model allows scalability without significant inventory risk, though growth depends on maintaining seller and buyer engagement. The platform’s international presence, particularly in Germany and the UK, provides geographic diversification, though it remains secondary to the U.S. market in revenue contribution.

Revenue Profitability And Efficiency

eBay reported revenue of €10.28 billion for FY 2024, with net income of €1.98 billion, reflecting a healthy net margin of approximately 19.2%. The company’s operating cash flow stood at €2.41 billion, supported by efficient cost management and a capital-light model. Capital expenditures were modest at €458 million, underscoring eBay’s focus on maintaining high cash conversion efficiency.

Earnings Power And Capital Efficiency

Diluted EPS of €3.94 highlights eBay’s earnings strength, driven by stable transaction volumes and disciplined expense control. The company’s capital efficiency is evident in its ability to generate substantial free cash flow, which supports shareholder returns and strategic investments. eBay’s asset turnover remains competitive, though growth in take rates faces pressure from marketplace competition.

Balance Sheet And Financial Health

eBay’s balance sheet shows €2.43 billion in cash and equivalents against €7.86 billion in total debt, indicating manageable leverage. The company’s liquidity position is robust, with ample coverage for near-term obligations. Debt levels are sustainable given consistent cash flow generation, though refinancing risks persist in a higher-rate environment.

Growth Trends And Dividend Policy

Revenue growth has stabilized post-pandemic, with eBay focusing on niche categories and payment monetization. The company pays a dividend of €1.04 per share, signaling commitment to returning capital, though payout ratios remain conservative. Share buybacks complement dividends, reflecting a balanced capital allocation strategy amid moderate top-line expansion.

Valuation And Market Expectations

At a market cap of €29.32 billion, eBay trades at a P/E of ~14.8x, aligning with peers but discounting slower growth. The beta of 1.29 suggests higher volatility, likely due to cyclical exposure. Investors appear to price in steady execution but limited upside without significant marketplace innovations or M&A.

Strategic Advantages And Outlook

eBay’s strengths include its entrenched marketplace ecosystem, brand loyalty, and focus on non-commoditized goods. Challenges include competition and reliance on third-party sellers. The outlook hinges on leveraging AI for personalization and expanding payment services, though macroeconomic headwinds could dampen discretionary spending. Strategic partnerships may offset organic growth constraints.

Sources

Company filings, Bloomberg

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