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 2,533 644.2 740.4 479.7 334.8 183.9 - -
Change - -74.57% 14.93% -35.21% -30.2% -45.06% - -
Enterprise Value (EV) 1 2,573 679.3 811.8 516.5 350.4 170.1 156.3 57.15
Change - -73.59% 19.5% -36.37% -32.15% -51.47% -8.12% -63.43%
P/E -32.8x -4.58x -11.3x -17.5x -17.2x 42.4x 10.9x 15.6x
PBR 18.5x 14.2x 29.1x 14.4x 8.55x 3.31x 2.46x 1.88x
PEG - -0.1x 0.2x 0.3x 0.5x -0x 0x -0.5x
Capitalization / Revenue 11.5x 2.31x 2.39x 1.44x 0.98x 0.54x 0.53x 0.5x
EV / Revenue 11.7x 2.43x 2.62x 1.55x 1.02x 0.5x 0.45x 0.16x
EV / EBITDA -128x -15.6x -510x 21.9x 11x 4.4x 3.98x 1.23x
EV / EBIT -113x -14.5x -144x 26.5x 12.6x 5.46x 4.57x 1.4x
EV / FCF -59x -7.18x -28.6x 22.9x 21.4x 8.25x 6.36x -
FCF Yield -1.69% -13.9% -3.5% 4.36% 4.67% 12.1% 15.7% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.08 -1.91 -0.86 -0.35 -0.24 0.0524 0.2042 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 38.65 39.29 46.5
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 4.352 8.471 12.69
Net Debt 1 39.49 35.14 71.44 36.83 15.62 -13.88 -27.68 -126.8
Reference price 2 35.370 8.740 9.730 6.120 4.120 2.220 2.220 2.220
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.($)
42.37x0.5x4.4x-.--% 184M
25.42x9.4x15.32x0.78% 3,713B
113.89x49x79.4x-.--% 413B
70.66x14.9x31.42x-.--% 93.42B
413.26x17.79x69.85x-.--% 84B
154.15x9x22.98x-.--% 79.65B
37.94x2.01x15.8x-.--% 69.47B
119.95x5.24x25.03x-.--% 46.09B
-274.21x5.71x18.88x-.--% 37.83B
28.1x5.71x27.33x-.--% 36.62B
Average 73.15x 11.92x 31.04x 0.08% 457.33B
Weighted average by Cap. 42.39x 13.02x 22.81x 0.63%

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.