US · EBAY
eBay Inc.
- Sector
- Consumer Cyclical · Specialty Retail
- Headquarters
- San Jose, CA 95125
- Website
- ebayinc.com
Price · as of 2025-12-31
$104.07
Market cap 41.07B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $81.29 | -21.89% |
| Intrinsic Value(DCF) | $72.01 | -30.81% |
| Graham-Dodd Method(GD) | $5.18 | -95.02% |
| Graham Formula(GF) | $71.07 | -31.71% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $13.58 | $52.19 | $10.58 | $19.88 | $85.28 |
| 2012 | $19.90 | $58.34 | $75.95 | $19.65 | $56.59 |
| 2013 | $22.12 | $55.28 | $8.00 | $22.13 | $0.00 |
| 2014 | $22.13 | $50.90 | $8.14 | $12.36 | $0.52 |
| 2015 | $21.38 | $50.67 | $3.97 | $8.90 | $8.61 |
| 2016 | $29.48 | $58.69 | $9.44 | $37.40 | $102.44 |
| 2017 | $38.99 | $51.59 | $7.70 | $0.00 | $0.00 |
| 2018 | $32.06 | $51.53 | $5.11 | $14.05 | $0.00 |
| 2019 | $33.03 | $43.79 | $2.08 | $0.20 | $0.00 |
| 2020 | $51.30 | $68.42 | $7.60 | $29.45 | $216.06 |
| 2021 | $46.39 | $142.14 | $46.73 | $102.22 | $513.07 |
| 2022 | $39.69 | $44.10 | $23.19 | $0.00 | $0.00 |
| 2023 | $48.67 | $87.51 | $12.22 | $15.18 | $58.43 |
| 2024 | $69.45 | $87.28 | $12.06 | $5.58 | $38.47 |
| 2025 | $88.78 | $81.29 | $14.96 | $5.18 | $71.07 |
AI valuation
Our deep-learning model estimates eBay Inc.'s (EBAY) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $81.29
- Current price
- $104.07
- AI upside
- -21.89%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$72.01
-30.81% upside
Graham-Dodd
$5.18
-95.02% upside
Graham Formula
$71.07
-31.71% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| EBAY | eBay Inc. | $104.07 | 41.07B | -22% | -31% | -95% | -32% | 20.06 | 8.68 | 3.61 | 15.61 | 197.59 | 270.54 | 71.45% | 20.51% | 18.30% | 40.85% | 24.82% | 10.80% | 1.60 | 9.26 | 1.10 | 0.91 | 1.93 | 1015.00% | 795.00% | -1508.00% | 4.15% | 0.47 | 20.92% | 1.33% | 26.60% | 7.57% | 19.54 | 26.79 | 4.01 | 2.94 |
| CCL | Carnival Corporation & pl… | $31.55 | 43.61B | +36% | +145% | -38% | -5% | 16.08 | 3.61 | 1.67 | 10.19 | 39.93 | 4.22 | 29.62% | 16.84% | 10.37% | 25.63% | 11.86% | 5.48% | 2.28 | 3.32 | 0.32 | 0.20 | 3.77 | 4028.00% | 640.00% | 10100.00% | 5.87% | 0.47 | 6.93% | 0.00% | 0.00% | 3.61% | 15.72 | 27.03 | 2.65 | 1.40 |
| CMG | Chipotle Mexican Grill, I… | $37.22 | 49.21B | +11% | -60% | -79% | -59% | 31.95 | 17.33 | 4.11 | 24.41 | 1182.13 | 17.47 | 22.35% | 16.84% | 12.88% | 47.36% | 16.68% | 16.88% | 3.48 | — | 1.23 | 1.09 | 4.01 | 270.00% | 541.00% | -423.00% | 2.95% | 1.78 | 15.73% | 0.00% | 0.00% | 4.94% | 28.81 | 39.97 | 4.85 | 6.97 |
| CPRT | Copart, Inc. | $38.09 | 36.87B | +38% | -39% | -55% | -27% | 27.36 | 4.61 | 9.12 | 17.84 | 201.57 | 4.92 | 45.18% | 36.51% | 33.41% | 18.53% | 31.78% | 16.72% | 0.01 | — | 8.25 | 8.13 | -1.27 | 1357.00% | 968.00% | 2799.00% | 2.91% | 2.63 | 28.22% | 0.00% | 0.00% | 3.03% | 22.20 | 30.61 | 8.11 | 31.50 |
| CUK | Carnival Corporation & pl… | $31.47 | 41.31B | +36% | +146% | -38% | -5% | 15.94 | 3.58 | 1.65 | 10.14 | 39.58 | 4.18 | 29.62% | 16.84% | 10.37% | 25.63% | 11.86% | 5.48% | 2.28 | 3.32 | 0.32 | 0.20 | 3.77 | 4028.00% | 640.00% | 10100.00% | 5.93% | 0.47 | 6.93% | 0.00% | 0.00% | 3.64% | 15.63 | 26.87 | 2.63 | 1.40 |
| JD | JD.com, Inc. | $26.53 | 37.65B | +15% | +321% | +2% | +108% | 10.10 | 1.88 | 0.39 | 6.48 | 13.20 | 2.67 | 9.79% | 3.34% | 3.57% | 18.96% | 32.71% | 6.73% | 0.38 | 13.38 | 1.29 | 0.88 | -0.39 | 7651.00% | 684.00% | 1207.00% | 9.81% | 0.19 | 43.14% | 1.83% | 18.50% | 10.93% | 7.92 | 6.93 | 0.26 | 2.86 |
| LVS | Las Vegas Sands Corp. | $56.72 | 38.35B | -26% | +724% | — | -6% | 20.87 | 24.49 | 2.99 | 11.39 | 104.89 | 38.29 | 28.18% | 23.73% | 12.50% | 83.42% | 19.38% | 8.76% | 10.15 | 4.14 | 1.14 | 1.09 | 2.73 | 1990.00% | 1522.00% | 185.00% | 4.25% | 0.67 | 12.31% | 2.14% | 44.60% | 7.83% | 16.59 | 30.98 | 3.94 | 2.54 |
| TSCO | Tractor Supply Company | $51.84 | 27.39B | -22% | -60% | -99% | -51% | 25.28 | 10.73 | 1.78 | 17.06 | 2578.29 | 12.69 | 33.24% | 9.45% | 7.06% | 45.18% | 14.59% | 10.57% | 2.30 | 21.22 | 1.34 | 0.08 | 2.93 | 98.00% | 431.00% | 1628.00% | 2.67% | 0.63 | 9.39% | 1.76% | 44.50% | 3.06% | 22.80 | 45.18 | 2.16 | 4.91 |
| ULTA | Ulta Beauty, Inc. | $684.79 | 30.7B | -56% | -47% | -74% | -67% | 14.21 | 6.86 | 1.51 | 9.90 | — | 6.89 | 38.84% | 13.98% | 10.63% | 50.39% | 33.65% | 20.52% | 0.77 | — | 1.70 | 0.52 | 0.66 | -265.00% | 79.00% | -738.00% | 5.65% | 0.75 | 27.04% | 0.00% | 0.00% | 6.02% | 11.58 | 18.96 | 1.62 | 6.26 |
| WSM | Williams-Sonoma, Inc. | $205.65 | 24.55B | -28% | -69% | -87% | -67% | 16.38 | 8.60 | 2.39 | 11.18 | 78.96 | 8.92 | 46.45% | 18.55% | 14.59% | 52.70% | 47.79% | 21.28% | 0.63 | — | 1.44 | 0.70 | 0.08 | 2074.00% | -50.00% | -2367.00% | 6.18% | 0.71 | 50.24% | 1.52% | 24.90% | 5.90% | 12.98 | 16.30 | 2.41 | 6.46 |
| YUM | Yum! Brands, Inc. | $168.16 | 46.69B | -16% | -52% | — | -45% | 29.05 | -6.18 | 5.51 | 20.30 | 446.03 | -4.92 | 46.17% | 30.80% | 18.98% | -20.82% | 48.65% | 20.89% | -1.63 | 5.06 | 1.35 | 1.02 | 4.02 | 651.00% | 881.00% | 1446.00% | 3.62% | 1.33 | 41.99% | 1.74% | 50.60% | 4.00% | 22.33 | 34.47 | 6.88 | 2.65 |
About eBay Inc.
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.
- CEO
- Jamie J. Iannone
- Employees
- 11.5K
- Beta
- 1.38
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($72.01 ÷ $104.07) − 1 = -30.81% (DCF, example).