Company Valuation: Commerce.com, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,533 644.2 740.4 479.7 334.8 212.1 - -
Change - -74.57% 14.93% -35.21% -30.2% -36.64% - -
Enterprise Value (EV) 1 2,573 679.3 811.8 516.5 350.4 239.1 217 130.4
Change - -73.59% 19.5% -36.37% -32.15% -31.76% -9.27% -39.91%
P/E -32.8x -4.58x -11.3x -17.5x -17.2x 233x 40.8x 18x
PBR 18.5x 14.2x 29.1x 14.4x 8.55x 3.81x 2.84x 2.16x
PEG - -0.1x 0.2x 0.3x 0.5x -2x 0x 0x
Capitalization / Revenue 11.5x 2.31x 2.39x 1.44x 0.98x 0.62x 0.61x 0.58x
EV / Revenue 11.7x 2.43x 2.62x 1.55x 1.02x 0.7x 0.63x 0.36x
EV / EBITDA -128x -15.6x -510x 21.9x 11x 6.49x 5.53x 2.96x
EV / EBIT -113x -14.5x -144x 26.5x 12.6x 7.67x 6.34x 3.2x
EV / FCF -59x -7.18x -28.6x 22.9x 21.4x 11.6x 8.83x -
FCF Yield -1.69% -13.9% -3.5% 4.36% 4.67% 8.62% 11.3% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.08 -1.91 -0.86 -0.35 -0.24 0.011 0.0628 0.1426
Distribution rate - - - - - - - -
Net sales 1 219.9 279.1 309.4 332.9 342.3 339.6 346 365.3
EBITDA 1 -20.03 -43.61 -1.592 23.54 31.72 36.84 39.21 44.04
EBIT 1 -22.82 -46.96 -5.65 19.46 27.78 31.17 34.22 40.79
Net income 1 -76.68 -139.9 -64.67 -27.03 -19.34 1.067 6.247 12.69
Net Debt 1 39.49 35.14 71.44 36.83 15.62 27 4.843 -81.75
Reference price 2 35.370 8.740 9.730 6.120 4.120 2.560 2.560 2.560
Nbr of stocks (in thousands) 71,619 73,704 76,090 78,380 81,263 82,859 - -
Announcement Date 28/2/22 23/2/23 22/2/24 20/2/25 12/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
233.15x0.7x6.49x-.--% 212M
25.09x9.26x15.09x0.79% 3,668B
111.57x48.52x78.74x-.--% 409B
59.12x12.49x26.35x-.--% 78.24B
372.68x15.88x62.77x-.--% 75.49B
98.7x8.43x21.35x-.--% 75.13B
38.23x1.91x15.3x-.--% 69.41B
178.3x5.67x21.89x-.--% 44.66B
111.29x4.57x22.16x-.--% 39.88B
26.29x5.41x25.98x-.--% 34.69B
Average 125.44x 11.28x 29.61x 0.08% 449.48B
Weighted average by Cap. 43.13x 12.77x 22.21x 0.64%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CMRC Stock
  4. Valuation Commerce.com, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!