EBAY eBay Inc.
Consumer Cyclical
Price
$106.37
Intrinsic value
$36.95
Buy price
$29.56
Discount
-187.9%
DCF walkthrough
Near-term growth (g1)0.00%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $3,036,000,000.00
- Total debt
- $7,137,999,872.00
- Cash & STI
- $3,307,000,064.00
- Shares out.
- 455,000,000
Overvalued
Intrinsic value$36.95
Buy price (with MOS)$29.56
Current price$106.37
Discount to intrinsic value-187.9%
7-step quality scorecard
ROE quality
HIGH_VOLATILE- Average ROE
- 25.2%
- Current ROE
- 44.0%
- Minimum ROE
- -24.6%
Debt quality
LEVERAGED- Debt / Equity
- 1.55x
Moat proxy
WEAK_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.38x
Technical chart
Confluence: NONE (0/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(cfCAGR,revenueCAGR)
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 34.6%
- Public economic interest
- 100.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.