Stock Analysis on Net

eBay Inc. (NASDAQ:EBAY)

This company has been moved to the archive! The financial data has not been updated since October 24, 2019.

Enterprise Value to FCFF (EV/FCFF)

Microsoft Excel

Free Cash Flow to The Firm (FCFF)

eBay Inc., FCFF calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015 Dec 31, 2014
Net income (loss) 2,530 (1,016) 7,266 1,725 46
Net noncash charges 708 3,046 (4,459) 1,258 5,816
Changes in assets and liabilities, net of acquisition effects (577) 1,116 20 (106) (185)
Net cash provided by operating activities 2,661 3,146 2,827 2,877 5,677
Cash paid for interest, net of tax1 292 185 143 142 1
Purchases of property and equipment (651) (666) (626) (668) (1,271)
Free cash flow to the firm (FCFF) 2,302 2,665 2,344 2,351 4,407

Based on: 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31).

Item Description The company
FCFF Free cash flow to the firm is the cash flow available to the eBay Inc. suppliers of capital after all operating expenses have been paid and necessary investments in working and fixed capital have been made. eBay Inc. FCFF increased from 2016 to 2017 but then decreased significantly from 2017 to 2018.

Interest Paid, Net of Tax

eBay Inc., interest paid, net of tax calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015 Dec 31, 2014
Effective Income Tax Rate (EITR)
EITR1 6.99% 35.00% 35.00% 19.08% 98.70%
Interest Paid, Net of Tax
Cash paid for interest, before tax 314 285 220 175 99
Less: Cash paid for interest, tax2 22 100 77 33 98
Cash paid for interest, net of tax 292 185 143 142 1

Based on: 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31).

1 See details »

2 2018 Calculation
Cash paid for interest, tax = Cash paid for interest × EITR
= 314 × 6.99% = 22


Enterprise Value to FCFF Ratio, Current

eBay Inc., current EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 33,294
Free cash flow to the firm (FCFF) 2,302
Valuation Ratio
EV/FCFF 14.46
Benchmarks
EV/FCFF, Competitors1
Amazon.com Inc. 53.71
Home Depot Inc. 23.64
Lowe’s Cos. Inc. 25.40
TJX Cos. Inc. 30.10

Based on: 10-K (reporting date: 2018-12-31).

1 Click competitor name to see calculations.

If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.


Enterprise Value to FCFF Ratio, Historical

eBay Inc., historical EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015 Dec 31, 2014
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 35,495 47,034 36,629 28,866 63,477
Free cash flow to the firm (FCFF)2 2,302 2,665 2,344 2,351 4,407
Valuation Ratio
EV/FCFF3 15.42 17.65 15.63 12.28 14.40
Benchmarks
EV/FCFF, Competitors4
Amazon.com Inc.
Home Depot Inc.
Lowe’s Cos. Inc.
TJX Cos. Inc.

Based on: 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31).

1 See details »

2 See details »

3 2018 Calculation
EV/FCFF = EV ÷ FCFF
= 35,495 ÷ 2,302 = 15.42

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/FCFF Enterprise value to free cash flow to the firm is whole company valuation indicator. eBay Inc. EV/FCFF ratio increased from 2016 to 2017 but then decreased significantly from 2017 to 2018.