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 2,533 644.2 740.4 479.7 334.8 292.5 - -
Change - -74.57% 14.93% -35.21% -30.2% -12.64% - -
Enterprise Value (EV) 1 2,573 679.3 811.8 516.5 350.4 325 292.7 210.7
Change - -73.59% 19.5% -36.37% -32.15% -7.27% -9.93% -28%
P/E -32.8x -4.58x -11.3x -17.5x -17.2x -20.4x 10.1x 24.8x
PBR 18.5x 14.2x 29.1x 14.4x 8.55x 5.26x 3.91x 2.98x
PEG - -0.1x 0.2x 0.3x 0.5x 0.7x -0x -0.4x
Capitalization / Revenue 11.5x 2.31x 2.39x 1.44x 0.98x 0.86x 0.86x 0.8x
EV / Revenue 11.7x 2.43x 2.62x 1.55x 1.02x 0.96x 0.86x 0.58x
EV / EBITDA -128x -15.6x -510x 21.9x 11x 10.6x 4.53x 4.79x
EV / EBIT -113x -14.5x -144x 26.5x 12.6x 9.7x 4.45x 5.17x
EV / FCF -59x -7.18x -28.6x 22.9x 21.4x 14.1x 4.5x -
FCF Yield -1.69% -13.9% -3.5% 4.36% 4.67% 7.08% 22.2% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.08 -1.91 -0.86 -0.35 -0.24 -0.1733 0.3503 0.1426
Distribution rate - - - - - - - -
Net sales 1 219.9 279.1 309.4 332.9 342.3 339.6 340.2 365.3
EBITDA 1 -20.03 -43.61 -1.592 23.54 31.72 30.68 64.62 44.04
EBIT 1 -22.82 -46.96 -5.65 19.46 27.78 33.49 65.71 40.79
Net income 1 -76.68 -139.9 -64.67 -27.03 -19.34 -7.725 37.07 12.69
Net Debt 1 39.49 35.14 71.44 36.83 15.62 32.46 0.1951 -81.75
Reference price 2 35.370 8.740 9.730 6.120 4.120 3.530 3.530 3.530
Nbr of stocks (in thousands) 71,619 73,704 76,090 78,380 81,263 82,859 - -
Announcement Date 2/28/22 A 2/23/23 A 2/22/24 A 2/20/25 A 2/12/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-20.54x0.96x10.67x-.--% 295M
26.61x9.82x16.02x0.73% 3,895B
126.89x56.1x91.33x-.--% 473B
18.99x5.52x9.62x1.58% 382B
241.45x21.53x63.04x-.--% 311B
29.96x6.06x18.99x1.25% 277B
2575.7x43.13x141.09x-.--% 264B
100.91x10.01x26.8x-.--% 164B
58.59x15.69x41.34x-.--% 132B
14.46x3.85x8.04x-.--% 103B
Average 317.30x 17.27x 42.69x 0.36% 600.26B
Weighted average by Cap. 160.08x 15.12x 30.34x 0.63%

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.