Fair value (multi-method)
Four independent methods triangulate what EBAY is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$20.51
Method range
$15.91 – $110.81
median $33.16
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $20.51 | -81.51% |
| Exit multiple | $45.81 | -58.71% |
| Analyst target | $110.81 | -0.13% |
| Graham number | $15.91 | -85.66% |
- Forward DCF$20.51
- Exit multiple$45.81
- Analyst target$110.81
- Graham number$15.91
Stock price
$110.95
FCF / share (TTM)
$2.00
3Y FCF CAGR
1.6%
Fair value @ hist. growth
$21.41
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
25.0%
per year over your projection horizon
Margin of safety -418.1% vs hist-growth DCF
Historical 3Y CAGR
1.6%
Your model implies
25.0%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 2% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 9.5% | 21.7% | 21.1% | 20.4% | 19.7% | 18.9% |
| 10.5% | 23.9% | 23.4% | 22.7% | 22.1% | 21.4% |
| 11.5% | 26.0% | 25.5% | 25.0% | 24.4% | 23.8% |
| 12.5% | 28.0% | 27.5% | 27.0% | 26.5% | 26.0% |
| 13.5% | 29.9% | 29.5% | 29.1% | 28.6% | 28.1% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$5.51B
Total debt − cash
Beta
1.37
Vs market benchmark
Frequently asked questions
eBay (EBAY) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks5.84% TTM
- Dividend Profile1.08% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History5 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.