Company Valuation: MercadoLibre, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 72,084 42,562 79,456 86,208 102,117 85,430 - -
Change - -40.96% 86.69% 8.5% 18.45% -16.34% - -
Enterprise Value (EV) 1 71,145 41,618 76,623 82,739 97,530 74,163 69,027 62,855
Change - -41.5% 84.11% 7.98% 17.88% -23.96% -6.93% -8.94%
P/E 807x 88.8x 80.8x 45.1x 51.1x 44.2x 30.1x 21.2x
PBR 44.4x 23.3x 25.9x 19.8x 15.1x 9.65x 7.36x 5.47x
PEG - 0x 1x 0.5x 11.26x -14.12x 0.6x 0.5x
Capitalization / Revenue 10.2x 4.04x 5.49x 4.15x 3.53x 2.05x 1.6x 1.28x
EV / Revenue 10.1x 3.95x 5.29x 3.98x 3.38x 1.78x 1.29x 0.95x
EV / EBITDA 110x 29x 29.2x 25.5x 24.3x 18.3x 12.3x 8.45x
EV / EBIT 161x 40.2x 36.4x 31.4x 30.5x 25.5x 16.6x 11x
EV / FCF 181x 16.7x 16.5x 11.7x 9.05x 6.54x 5.54x 4.54x
FCF Yield 0.55% 5.97% 6.04% 8.53% 11% 15.3% 18% 22%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.67 9.53 19.46 37.69 39.4 38.17 55.95 79.37
Distribution rate - - - - - - - -
Net sales 1 7,069 10,537 14,473 20,777 28,893 41,708 53,381 66,483
EBITDA 1 644.6 1,437 2,628 3,248 4,019 4,061 5,613 7,435
EBIT 1 440.7 1,034 2,104 2,631 3,201 2,907 4,162 5,726
Net income 1 83.3 482 987 1,911 1,997 1,963 2,846 4,036
Net Debt 1 -938.8 -944 -2,833 -3,469 -4,587 -11,268 -16,404 -22,576
Reference price 2 1,348.40 846.24 1,571.54 1,700.44 2,014.26 1,685.12 1,685.12 1,685.12
Nbr of stocks (in thousands) 53,459 50,295 50,560 50,697 50,697 50,697 - -
Announcement Date 2/22/22 A 2/23/23 A 2/22/24 A 2/20/25 A 2/24/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
16.39x8x17.08x0.26% 4,118B
23.29x7.36x12.94x0.29% 1,849B
14.89x3.97x9.19x1.37% 494B
28.13x13.2x20.85x0.65% 482B
18.93x5.61x16.85x-.--% 283B
20.92x1.52x10.44x1.01% 267B
92.78x12.19x65.47x-.--% 192B
21.26x2.44x12.4x-.--% 139B
7.84x0.85x3.68x-.--% 109B
Average 27.16x 6.13x 18.77x 0.4% 881.42B
Weighted average by Cap. 20.68x 7.52x 16.53x 0.36%

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. MELI Stock
  4. MELI34 Stock
  5. Valuation MercadoLibre, Inc.