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 2,533 644.2 740.4 479.7 334.8 301.7 - -
Change - -74.57% 14.93% -35.21% -30.2% -9.88% - -
Enterprise Value (EV) 1 2,573 679.3 811.8 516.5 350.4 363.1 314.2 144.6
Change - -73.59% 19.5% -36.37% -32.15% 3.62% -13.47% -53.98%
P/E -32.8x -4.58x -11.3x -17.5x -17.2x 119x 8.95x 7.75x
PBR 18.5x 14.2x 29.1x 14.4x 8.55x 5.24x 2.89x 1.95x
PEG - -0.1x 0.2x 0.3x 0.5x -1x 0x 0.5x
Capitalization / Revenue 11.5x 2.31x 2.39x 1.44x 0.98x 0.89x 0.89x 0.86x
EV / Revenue 11.7x 2.43x 2.62x 1.55x 1.02x 1.07x 0.92x 0.41x
EV / EBITDA -128x -15.6x -510x 21.9x 11x 7.96x 4.55x 1.87x
EV / EBIT -113x -14.5x -144x 26.5x 12.6x 9.94x 4.92x 1.98x
EV / FCF -59x -7.18x -28.6x 22.9x 21.4x 15.8x 3.79x -
FCF Yield -1.69% -13.9% -3.5% 4.36% 4.67% 6.33% 26.4% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.08 -1.91 -0.86 -0.35 -0.24 0.0304 0.4046 0.467
Distribution rate - - - - - - - -
Net sales 1 219.9 279.1 309.4 332.9 342.3 340.7 339.8 352.4
EBITDA 1 -20.03 -43.61 -1.592 23.54 31.72 45.63 69.11 77.51
EBIT 1 -22.82 -46.96 -5.65 19.46 27.78 36.55 63.8 73.07
Net income 1 -76.68 -139.9 -64.67 -27.03 -19.34 2.512 48.51 40.32
Net Debt 1 39.49 35.14 71.44 36.83 15.62 61.38 12.48 -157.1
Reference price 2 35.370 8.740 9.730 6.120 4.120 3.620 3.620 3.620
Nbr of stocks (in thousands) 71,619 73,704 76,090 78,380 81,263 83,353 - -
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.($)
-20.11x0.98x10.19x-.--% 302M
26.64x9.92x16.09x0.74% 3,940B
95.82x43.76x70.53x-.--% 386B
17.4x5.28x9.17x1.77% 362B
29.21x5.96x18.52x1.28% 271B
203.65x17.65x51.68x-.--% 256B
1789.01x36.18x118.37x-.--% 223B
24.07x15.46x18.42x-.--% 130B
71.34x6.52x17.07x-.--% 106B
13.1x3.49x7.29x-.--% 93.14B
Average 225.01x 14.52x 33.73x 0.38% 576.78B
Weighted average by Cap. 107.23x 13.02x 24.87x 0.68%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Commerce.com, Inc.

Historical PBR trend

Valuation ratios - PBR - Commerce.com, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Commerce.com, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Commerce.com, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Commerce.com, Inc.
  1. Stock Market
  2. Stocks
  3. CMRC Stock
  4. Valuation Commerce.com, Inc.