Valuation models
price $121.64 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused59.52 – 86.1770.7172% overvaluedDCF · Perpetuity growth · 10y67.39 – 96.8979.7952% overvaluedDCF · EBITDA exit · 5y102.95 – 112.86107.7713% overvaluedDCF · EBITDA exit · 10y101.40 – 119.79110.1610% overvaluedP/E · peers99.99 – 132.06115.475% overvaluedP/E · own history41.53 – 111.9564.6488% overvaluedPEG—132.338% undervaluedEV/EBITDA · peers76.92 – 103.2191.9732% overvaluedEV/Revenue · peers48.92 – 78.2357.16113% overvaluedEarnings power value21.98 – 34.1727.09349% overvaluedDividend discount19.90 – 39.9628.07333% overvaluedWall St. consensus target—135.0010% belowCost of capital (WACC)—9.29%—
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
70.71
eBay closed at $121.64 — overvalued by 72% vs model.
59.52the model's range86.17
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
27.09 – 132.33
Wall St. target
135.00 10% below
Above model, 1y
30 of 30 days
How it is valued
Valued asMature & stable
Low/slowing growth (~5% recent)Moderate margins (18% net margin)Highly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.