Discounted Cash Flow
Ebay Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $9.0b | $7.3b | $2.2b | 80.9% | $6.41 |
| 2017 | $9.6b (6.5%) | $-1.0b (-114.0%) | $2.5b (12.7%) | -10.6% (-113.1%) | $-0.95 (-114.8%) |
| 2018 | $10.7b (12.3%) | $2.5b (349.0%) | $2.0b (-19.1%) | 23.5% (321.7%) | $2.58 (371.6%) |
| 2019 | $10.8b (0.5%) | $1.8b (-29.4%) | $2.6b (27.6%) | 16.5% (-29.8%) | $2.10 (-18.6%) |
| 2020 | $10.3b (-4.9%) | $5.7b (217.3%) | $1.9b (-24.8%) | 55.2% (233.6%) | $7.98 (280.0%) |
| 2021 | $10.4b (1.5%) | $13.6b (140.1%) | $2.2b (15.0%) | 130.6% (136.7%) | $20.87 (161.5%) |
| 2022 | $9.8b (-6.0%) | $-1.3b (-109.3%) | $1.8b (-18.4%) | -13.0% (-109.9%) | $-2.27 (-110.9%) |
| 2023 | $10.1b (3.2%) | $2.8b (318.0%) | $2.0b (9.1%) | 27.4% (311.2%) | $5.22 (330.0%) |
| 2024 | $10.3b (1.7%) | $2.0b (-28.6%) | $2.0b (-0.7%) | 19.2% (-29.8%) | $3.99 (-23.6%) |
| 2025 | $11.1b (7.9%) | $2.0b (2.8%) | $1.4b (-26.7%) | 18.3% (-4.7%) | $4.43 (11.0%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.