EBAY eBay Inc.
Cash-rich, slow-growing marketplace; fairly valued at best, with limited upside beyond buybacks and a collectibles niche.
The story
eBay is a mature, capital-light two-sided marketplace with a durable niche in collectibles, refurbished goods and enthusiast categories, where its network effects and trust infrastructure still hold. GMV is roughly flat to low growth, but take-rate gains from payments, advertising and focus-category investment have lifted revenue about 4-8% a year. It is a cash-cow in late maturity: modest growth, stable high margins, and heavy buybacks rather than a growth reinvestment runway.
First-year growth of 5% sits between the 4.3% five-year CAGR and the recent roughly 8% TTM jump, which came from take-rate and ads gains that should fade toward the 2.5% terminal rate. The margin drifts from 22.7% to 25%, matching eBay's historical adjusted economics without assuming the 2022 one-off peak. Sales-to-capital is set at 1.6, above the reported 1.06 (which is inflated by acquisition goodwill), because incremental growth needs little capital. The short 6-year horizon reflects a franchise that is past its high-growth years.
Value drivers
| Revenue growth (Y1) | 5.0% |
| Terminal growth | 2.5% |
| Forecast horizon | 6y |
| Target operating margin | 25.0% |
| Years to target margin | 4 |
| Sales-to-capital | 1.60 |
| Beta | 1.05 |
| Failure probability | 2.0% |
| Cost of capital (WACC) | 9.5% |
| Terminal WACC | 9.3% |
Valuation bridge
| PV of explicit FCFF | 11.43B |
| PV of terminal value | 23.87B |
| Equity value | 29.81B |
| ÷ shares → per share | $66.98 |
News
neutral -0.10 · 8 articles
- Is eBay Stock Priced Right Against Its Peers?
- Nvidia boosts stock buyback program, how AI will change the advertising landscape
- Is it time to sound the alarm on a Nike reset?
- Amazon Opened Seller Central to Walmart and eBay but Blocked Meta’s Muse. Here’s What Connects the Two Moves
- GameStop Tumbles 8% Despite Ryan Cohen’s $26M Insider Buy; eBay Ticks Up
- Amazon Expands Multichannel Tools for Sellers
- How eBay’s Recommerce Push and Depop Deal Could Reframe the Story for EBAY Investors
- CoreWeave upgraded, Etsy downgraded: Wall Street's top analyst calls
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 12.61B | 5.0% | 23.3% | 2.54B | 375.25M | 2.17B | 1.98B |
| 2 | 13.18B | 4.5% | 23.9% | 2.72B | 354.61M | 2.37B | 1.97B |
| 3 | 13.70B | 4.0% | 24.4% | 2.90B | 329.39M | 2.57B | 1.96B |
| 4 | 14.18B | 3.5% | 25.0% | 3.07B | 299.75M | 2.77B | 1.93B |
| 5 | 14.61B | 3.0% | 25.0% | 3.16B | 265.92M | 2.89B | 1.84B |
| 6 | 14.97B | 2.5% | 25.0% | 3.24B | 228.25M | 3.01B | 1.75B |
Key risks
- GMV erosion to Amazon, Temu, Shein, Whatnot and Vinted as buyers shift to cheaper or social commerce
- Take-rate saturation and weaker ad monetization if seller economics deteriorate
- Collectibles and trading-card demand is cyclical and may have peaked, exposing growth to a sentiment reversal
Catalysts
- Continued focus-category growth (collectibles, auto parts, pre-loved luxury) plus AI-driven listing and search improvements lifting GMV
- Aggressive buybacks shrinking share count at a roughly 5-6% FCF yield