Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
40.67 USD39.70 USD45.18 USD
+157%
39.70 USDCurrent price is 156.8% above the base model value.
E
Consumer CyclicalInternet RetailUnited States
EBAY.US · eBay Inc.
NMS · US · USD
Latest price101.96 USD
30D-13.8%
Vs. base value+153%
Research summary
EBAY.US latest organized financial period shows revenue grew +7.95% YoY and net income grew +2.84% YoY. Current price is about 102 USD, while the model base case is about 40.28 USD; the current price sits +153% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue11B USD
Net income2B USD
Free cash flow1B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:27
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price101.96 USD
Base value40.28 USD
Vs. base+153%
Price date2026/04/28
40.77 USD40.28 USD43.03 USD
+153%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
60.70 USD56.73 USD71.13 USD
+79.73%
56.73 USDCurrent price is 79.7% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth11.7%
Current price implies roughly 11.7% annualized FCF growth.
11.7%Current price implies roughly 11.7% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
40.87 USD40.87 USD40.87 USD
+149%
40.87 USDCurrent price is 149.5% above the base model value.
Updated: 2026/04/29 07:27
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 11B USD | 2B USD | 1B USD | 4.34 |
| 2024/12/30 | Annual | 10B USD | 2B USD | 2B USD | 3.94 |
| 2023/12/30 | Annual | 10B USD | 3B USD | 2B USD | 5.19 |
| 2022/12/30 | Annual | 10B USD | -1B USD | 2B USD | -2.27 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement