EBAY

$86.52

Public overview and default valuation.

Log in to track this stock.

Valuation Details
Default assumptions: 10Y forecast, 9% market return, 2.5% terminal growth, -0.68% trendline growth.
Want to create your own valuation? Create a free account.
$52.92

With 20% Margin of Safety (MoS):

$42.34
-51.07% downside
Capital Efficiency
Average Quarterly ROIC
8.6%
Cost of Capital (estimated)11%
Value StatusUnderperforming Capital

The company is earning below its required return. This may indicate inefficient use of capital or excess cash that isn't being reinvested.

Complete historical ROIC is available with
.
Fundamental Score
38
BearishWeighted across 6 signals
DCF Discount
51.1% premium to price
0
FCF Yield
6.6% trailing FCF yield
100
ROIC vs WACC
ROIC 8.6% vs WACC 11.0% (0.8x)
39
Net Debt / FCF
1.3x net debt to FCF
51
Buybacks
Share count shrinking
80
FCF CAGR (5Y)
-3.8% 5Y FCF CAGR (adjusted)
0
Strengths: FCF Yield, Buybacks. Concerns: DCF Discount, ROIC vs WACC.
Narrative Score
47
Weak
Weighted across 3 recent drivers · Last 30 daysVs 6-Month Baseline: Low (3th pct)
Trend: StableConfidence: 88%Updated: 5h ago
Sources: 35 (News 32 · Analyst 3)
Drivers
14 regulatory scrutiny-0.5
18 news sentiment+0.2
3 analyst reiterations0.0
Other Metrics
P/E18.1
Profit Margin20.4%
Owner Earnings$3.08b
One Dollar Premise24.00%
Debt/Equity2.78
Current Ratio1.08
PEG9.241
Free Cash Flow (in millions)
20052006200720082009201020112012201320142015201620172018201920202021202220232024
$2,348$2,763$3,095$3,448$3,475$3,470$4,237$5,095$6,245$6,948$4,701$3,452$3,812$3,309$3,666$2,913$3,101$2,703$2,882$2,578
How Intrinziq Estimates Fair Value

Intrinziq estimates eBay Inc.'s intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

eBay Inc.Consumer Cyclical

eBay Inc. operates marketplace platforms that connect buyers and sellers in the United States and internationally. The company's Marketplace platform includes its online marketplace at ebay.com and the eBay suite of mobile apps. Its platforms enable users to list, buy, sell, and pay for items through various online, mobile, and offline channels that include retailers, distributors, liquidators, import and export companies, auctioneers, catalog and mail-order companies, directories, search engines, commerce participants, shopping channels, and networks. The company was founded in 1995 and is headquartered in San Jose, California.

Last updated: Feb 06, 2026
Data sources: Financial Modeling Prep
This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.