eBay Inc.

Analyst Listing

The following analysts provide coverage for the subject firm as of May 2016:

Broker	Analyst	Analyst Email
Raymond James	Aaron Kessler	aaron.kessler@raymondjames.com
Jefferies	Brian Pitz	bpitz@jefferies.com
Bernstein Research	Carlos Kirjner	carlos.kirjner@bernstein.com
Monness Crespi Hardt	Cengiz M. Cakmak	jcakmak@mchny.com
The Benchmark Company, LLC	Daniel L. Kurnos	dkurnos@benchmarkcompany.com
BMO Capital Markets	Daniel Salmon	dan.salmon@bmo.com
Piper Jaffray	Gene Munster	gene.a.munster@pjc.com
Wedbush Securities	Gil Luria	gil.luria@wedbush.com
Atlantic Equities	James Cordwell	j.cordwell@atlantic-equities.com
Cowen & Company	John Blackledge	john.blackledge@cowen.com
Daiwa Securities Co. Ltd.	Kazuya Nishimura	kazuya.nishimura@us.daiwacm.com
Evercore ISI	Ken Sena	ken.sena@evercoreisi.com
Needham	Kerry Rice	krice@needhamco.com
RBC Capital Markets	Mark S. Mahaney	mark.mahaney@rbccm.com
Canaccord Genuity	Michael Graham	mgraham@canaccordgenuity.com
Mizuho Securities USA	Neil A. Doshi	neil.doshi@us.mizuho-sc.com
SunTrust Robinson Humphrey	Robert S. Peck	robert.peck@suntrust.com
JMP Securities	Ronald V. Josey	rjosey@jmpsecurities.com
Stifel Nicolaus	Scott W. Devitt	swdevitt@stifel.com
FBN Securities	Shebly Seyrafi	sseyrafi@fbnsecurities.com
Susquehanna Financial Group	Shyam Patil	shyam.patil@sig.com
Credit Suisse	Stephen Ju	stephen.ju@credit-suisse.com
Axiom Capital	Victor Anthony	vanthony@axiomcapital.com
Cantor Fitzgerald	Youssef H. Squali	ysquali@cantor.com

Return to top of page

Primary Input Data

Return to top of page

Derived Input Data

Derived Input	Label	2015 Value	2016 Value	Equational Form
Net Operating Profit Less Adjusted Taxes	NOPLAT	1,376	1,507	$NOPLAT\, =\, EBIT\, x\, (1 \,-\, Avg \,\,Tax\,\, Rate\,\, on\,\, EBIT)$
Free Cash Flow	FCF	3,365	2,200	$FCF\,=NOPLAT\,+\,Non-Cash\,Expenses-\Delta NWC\,-\,NCS$
Tax Shield	TS	27	(224)	$TS\,=\,Interest\,\,Paid\,\,x\,\, Avg \,\,Tax\,\,Rate\,\, on\,\, Pre-Tax\,\, Income$
Invested Capital	IC	15,522	20,000	$IC\,=\,Fixed\,\,Operating\,\,Assets\,\,+\,\,Net\,\, Working\,\, Capital$
Return on Invested Capital	ROIC	8.87%	7.53%	$ROIC\,=\,\frac { NOPLAT }{ IC }$
Net Investment	NetInv	(11,392)	5,160	$NetInv\,=\,{ {IC}_{1}}-{{IC}_{0}}+Depreciation$
Investment Rate	IR	-827.88%	342.47%	$IR\,=\,\frac {NetInv}{NOPLAT}$
Weighted Average Cost of Capital	WACC_Market	8.70%	12.11%	$WACC\,=\,\frac { E }{ V } { R }_{ E }\,+\,\frac { P }{ V } { R }_{ P }\,+\,\frac { D }{ V } { R }_{ D }\left( 1- Avg\,\, Tax\,\,Rate\,\,on\,\,Pre-Tax\,\,Income \right)$
Weighted Average Cost of Capital	WACC_Book	7.91%	7.67%
Enterprise value	EV_Market	32,664	33,553	$EV\,=\,Market\,\,Cap\,\,Equity\,+\,\,Long\,\,Term\,\,Debt\,-\,Cash$
Enterprise value	EV_Book	33,184	32,633
Long-Run Growth	g = IR x ROIC	-73.39%	25.80%	Long-run growth rates of the income variable are used in the Continuing Value portion of the valuation models.
Long-Run Growth	g = % $\Delta$ GDP	2.50%	2.50%
Margin from Operations	M	24.64%	25.82%	$M\,\,=\,\,\frac{EBIT}{SALES}$
Depreciation/Amortization Rate	D	24.50%	22.73%	$D\,\,=\,\,\frac{D+A}{EBITDA}$

Return to top of page

Valuation Multiple Outcomes

The outcomes presented in this study are the result of original input data, derived data, and synthesized inputs.

Equational Form	Observed Value		Single-stage multiple g solution		Two-stage valuation model g solution
Equational Form	12/31/2015	12/31/2016	12/31/2015	12/31/2016	12/31/2015	12/31/2016
EV/SALES $\frac {EV}{Sales} \,= \,\frac{ROIC\, -\, g}{ROIC\,(WACC\,-\,g)}\,(1\,-\,T)\,(M)$	3.80	3.74	8.56%	18.87%	8.55%	14.43%
EV/EBITDA $\frac {EV}{EBITDA} \,= \,\frac{ROIC\, -\, g}{ROIC\,(WACC\,-\,g)}\,(1\,-\,T)\,(1\,-\,D)$	11.65	11.18	8.56%	18.87%	8.55%	14.43%
EV/NOPLAT $\frac {EV}{NOPLAT} \,= \,\frac{ROIC\, -\, g}{ROIC\,(WACC\,-\,g)}$	23.74	22.27	8.56%	18.87%	8.55%	14.43%
EV/FCF_OPS $\frac {EV}{FCF_{OPS}} \,= \,\frac{ROIC\, -\, g}{ROIC\,(WACC\,-\,g)}\,(1\,-\,T)$	9.71	15.25	8.56%	18.87%	8.55%	14.43%
EV/EBIT $\frac {EV}{EBIT} \,= \,\frac{ROIC\, -\, g}{ROIC\,(WACC\,-\,g)}\,(1\,-\,T)$	15.43	14.47	8.56%	18.87%	8.55%	14.43%
EV/IC $\frac {EV}{IC} \,= \,\frac{ROIC\, -\, g}{WACC\,-\,g}$	2.10	1.68	8.56%	18.87%	8.55%	14.43%