With your permission, we use privacy-limited analytics to understand which research journeys work. We do not run advertising trackers or session replay. You can change this choice in Preferences. Read the Privacy Policy.
Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.
EBAY trades against a final fair-value range of $73.96-$110.72, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.
A 10% GMV contraction combined with a 200bps margin compression due to increased marketing requirements to combat low-cost entrants.
Temu and Shein achieve permanent scale in the U.S. and Europe, leading to permanent active buyer churn exceeding 5% YoY and forcing take-rate reductions.
Management halts the aggressive buyback program (-3% share count CAGR) to pursue dilutive, large-scale M&A in an attempt to buy growth, breaking the per-share accretion thesis.
Significant downturn in discretionary spending specifically hitting high-ticket collectibles and enthusiast categories, eBay's primary defensive segments.
| Line item | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | Trend |
|---|---|---|---|---|---|
| Revenue | $9.80B | $10.11B+3.2% | $10.28B+1.7% | $11.10B+8.0% | +4.3% |
| Gross profit | $7.12B | $7.28B | $7.40B | $7.93B | +3.7% |
| Operating income | $2.35B | $1.94B | $2.32B | $2.28B | -1.0% |
| Net income | $-1.27B | $2.77B | $1.98B-28.5% | $2.03B+2.5% | — |
| EPS (diluted) | $-2.27 | $5.19 | $3.94 | $4.34 | — |
| EBITDA | $-924.0M | $4.37B | $2.86B | $2.96B | — |
| R&D | $1.33B | $1.54B | $1.48B | $1.64B | +7.3% |
| SG&A | $3.10B | $3.41B | $3.23B | $3.59B | +5.0% |
Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
| Deterioration versus the report thesis |
| Reduction or suspension of the quarterly share repurchase authorization. | Monitor | Deterioration versus the report thesis |
| Take-rate ceiling reached where further increases trigger seller exodus. | Monitor | Deterioration versus the report thesis |
