eBay Inc. Financial Ratios — EBAY AR Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	19.43	13.45	12.83	0.21	13.03	84.91	-10.94	35.31	39.03	176.24	204.03	-17	47.92	34.19	41.56
Return on Assets (%)	13.09	8.1	7.27	0.11	5.49	34.93	-4.08	10.37	8.71	30.24	59.25	-5.35	13.03	9.64	10.99
Return on Capital (%)	17.51	11.73	11.03	0.03	9.01	- -	-6.11	17	15.46	51.57	88.96	- -	20.3	15.92	18.08
Return on Invested Capital (%)	10.44	10.65	7.39	-3.07	8.66	- -	-5.34	9.78	11.37	16.73	11.53	- -	9.54	13.44	14.55
Gross Margin (%)	70.3	70.04	81.93	81.08	79.39	78.45	77.63	76.61	78.66	79.8	74.57	72.64	71.98	71.99	71.45
EBITDA Margin (%)	28.43	29.05	37.71	35.93	33.57	32.34	29.62	27.6	31.9	36.19	32.87	28.5	23.18	25.69	24.18
Operating Margin (%)	20.37	20.52	29.72	28.17	25.57	25.01	22.81	20.25	23.83	29.64	28.05	23.99	19.2	22.54	20.51
Incremental Operating Margin (%)	12.78	21.28	7.46	4.13	140.91	18.13	-9.7	40.09	-1.47	59.11	18.81	91.68	-129.02	220.47	-5.02
Pretax Margin (%)	33.56	21.92	31.14	28.61	28	39.27	22.92	26	22.24	37.61	3.82	-16.35	36.66	22.15	20.78
Profit Margin (%)	27.71	18.54	34.59	0.52	20.08	78.15	-10.24	29.25	24.04	63.72	130.6	-12.96	27.36	19.21	18.3
Net Income to Common Margin (%)	27.71	18.54	34.59	0.52	20.08	78.15	-10.24	29.25	24.04	63.72	130.6	-12.96	27.36	19.21	18.3
Effective Tax Rate (%)	17.42	15.4	19.6	134.39	19.08	- -	144.53	5.38	13.26	25.65	36.68	- -	25.14	13.04	13.48
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	33.01	17.97	184.92	-38.38	19.03	26.91	26.6
Sustainable Growth Rate (%)	19.43	13.45	12.83	0.21	13.03	84.91	-10.94	35.31	26.15	144.56	-173.27	-23.52	38.8	24.99	30.51

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	2,090	4,519	4,123	7,627	6,749	8,960	10,015	9,231	8,219	8,205	9,432	9,420	8,228	7,863	7,180
ST Debt	565	413	6	850	- -	1,451	781	1,546	1,020	159	1,505	1,281	868	1,791	869
LT Debt	1,525	4,106	4,117	6,777	6,749	7,509	9,234	7,685	7,199	8,046	7,927	8,139	7,360	6,072	6,311
Total Debt/EBITDA	0.63	1.11	1.32	2.42	2.34	2.98	3.41	3.87	3.47	2.55	2.75	3.37	3.51	2.98	2.68
Net Debt/EBITDA	-0.79	-0.56	-0.12	1.12	1.7	2.38	2.69	2.94	2.89	2.06	2.25	2.41	2.45	1.89	1.82
Total Debt/EBIT	0.88	1.56	1.68	3.08	3.07	3.85	4.42	5.27	4.64	3.11	3.23	4.01	4.24	3.39	3.15
Net Debt/EBIT	-1.11	-0.8	-0.15	1.42	2.24	3.07	3.49	4.01	3.87	2.52	2.64	2.86	2.96	2.15	2.14
EBITDA to Interest Expense	132.52	64.89	32.78	28.97	20.03	13.36	10.07	6.98	7.62	10.59	12.73	11.88	8.91	10.2	10.91
EBITDA-CapEx/Interest Expense	94	44.94	25.64	23.27	15.39	10.58	7.79	5.16	5.99	9.07	11.08	9.97	7.18	8.43	8.78
EBIT to Interest Expense	94.92	45.84	25.83	22.72	15.26	10.33	7.75	5.12	5.69	8.67	10.87	10	7.38	8.95	9.26
Interest Expense	25	63	95	109	144	225	292	342	311	304	269	235	263	259	246
Common Equity/Total Assets	65.63	56.28	57	44.11	37.04	44.19	30.97	27.53	15.79	18.44	36.72	24.71	29.58	26.64	26.21
Long-Term Debt/Equity (%)	8.51	19.68	17.41	34.05	102.63	71.25	114.72	122.35	250.84	225.95	81.07	157.95	115.07	117.72	136.75
Long-Term Debt/Capital (%)	7.62	16.18	14.83	24.61	50.65	38.51	51.12	49.54	64.92	68.38	41.26	55.85	50.33	46.63	53.51
Long-Term Debt/Total Assets (%)	5.58	11.08	9.92	15.02	38.01	31.49	35.53	33.68	39.61	41.67	29.77	39.04	34.04	31.36	35.84
Total Debt/Equity (%)	11.66	21.66	17.44	38.32	102.63	85.02	124.43	146.97	286.38	230.41	96.46	182.81	128.64	152.44	155.58
Total Debt/Capital (%)	10.44	17.8	14.85	27.7	50.65	45.95	55.44	59.51	74.12	69.73	49.1	64.64	56.26	60.39	60.87
Total Debt/Total Assets (%)	7.65	12.19	9.94	16.9	38.01	37.57	38.54	40.45	45.22	42.49	35.42	45.18	38.06	40.6	40.77
Net Debt to Equity	-14.66	-11.01	-1.57	17.69	74.77	67.79	98.09	111.91	238.92	186.32	78.78	130.35	89.71	96.78	105.72
Net Debt/Capital (%)	-17.15	-12.38	-1.59	15.03	42.78	40.4	49.52	52.81	67.3	62.21	43.2	54.09	45.4	47.15	49.14
EBITDA	3,313	4,088	3,114	3,158	2,884	3,007	2,940	2,387	2,370	3,219	3,425	2,792	2,344	2,642	2,684
EBITDA-CapEx	2,350	2,831	2,436	2,536	2,216	2,381	2,274	1,764	1,862	2,756	2,981	2,343	1,888	2,184	2,159
Operating Income (Loss)	2,373	2,888	2,454	2,476	2,197	2,325	2,264	1,752	1,770	2,636	2,923	2,350	1,941	2,318	2,277

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.88	0.86	0.71	0.45	2.71	1.86	1.65	1.1	0.68	0.87	1.58	1.75	1.99	0.97	0.63
Current Ratio	1.88	1.96	1.84	1.51	3.49	2.31	2.18	1.6	1.16	1.8	1.97	2.18	2.44	1.24	1.1
Quick Ratio	1.8	1.88	1.74	0.48	2.98	2.17	2.03	1.41	0.97	1.04	1.78	1.98	2.26	1.16	0.98
CFO/Avg Current Liab	0.58	0.43	0.42	0.38	0.41	0.93	0.85	0.66	0.73	0.6	0.62	0.51	0.55	0.45	0.36
Common Equity/Total Assets	65.63	56.28	57	44.11	37.04	44.19	30.97	27.53	15.79	18.44	36.72	24.71	29.58	26.64	26.21
Long-Term Debt/Equity (%)	8.51	19.68	17.41	34.05	102.63	71.25	114.72	122.35	250.84	225.95	81.07	157.95	115.07	117.72	136.75
Long-Term Debt/Capital (%)	7.62	16.18	14.83	24.61	50.65	38.51	51.12	49.54	64.92	68.38	41.26	55.85	50.33	46.63	53.51
Long-Term Debt/Total Assets (%)	5.58	11.08	9.92	15.02	38.01	31.49	35.53	33.68	39.61	41.67	29.77	39.04	34.04	31.36	35.84
Total Debt/Equity (%)	11.66	21.66	17.44	38.32	102.63	85.02	124.43	146.97	286.38	230.41	96.46	182.81	128.64	152.44	155.58
Total Debt/Capital (%)	10.44	17.8	14.85	27.7	50.65	45.95	55.44	59.51	74.12	69.73	49.1	64.64	56.26	60.39	60.87
Total Debt/Total Assets (%)	7.65	12.19	9.94	16.9	38.01	37.57	38.54	40.45	45.22	42.49	35.42	45.18	38.06	40.6	40.77
CFO/Total Liabilities	34.87	23.68	28	22.5	36.08	21.24	17.54	16.07	20.35	15.36	15.77	14.36	15.94	16.99	15.08
CFO/CapEx	3.4	3.05	7.37	9.13	6.04	4.51	4.72	4.27	6.13	5.22	5.98	5.02	5.32	5.27	3.73
Altman's Z-Score	3.63	3.16	2.78	2.03	4.27	3.74	3.28	3.25	3.99	4.88	4.79	5.17	5.24	6.06	7.46

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	20.51	18.71	9.6	11.73	14.1	15.36	15.41	12.29	11.73	19.4	45.3	104.2	30.41	14.22	10.97
Days Sales Outstanding	17.8	19.51	38.04	31.12	25.89	23.77	23.68	29.71	31.12	18.82	8.06	3.5	12	25.66	33.26
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	14.82	14.46	4.89	8	7.77	6.34	7.25	6.57	6.16	7.09	9.81	10.25	10.73	10.99	12.7
Accounts Payable Turnover Days	24.62	25.24	74.61	45.65	46.99	57.55	50.37	55.57	59.3	51.49	37.19	35.61	34.01	33.2	28.74
Cash Conversion Cycle	-6.82	-5.73	-36.58	-14.53	-21.1	-33.79	-26.69	-25.86	-28.17	-32.67	-29.13	-32.11	-22.01	-7.54	4.52
Inventory to Cash Days	17.8	19.51	38.04	31.12	25.89	23.77	23.68	29.71	31.12	18.82	8.06	3.5	12	25.66	33.26
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	16,428	27,769	29,878	28,911	32,536	32,273	38,834	25,684	28,740	34,371	39,501	22,352	22,552	29,178	39,108
- Cash & Cash Equivalents	4,691	6,817	4,494	4,105	1,832	1,816	2,120	2,202	901	1,101	1,379	2,154	1,985	2,433	1,867
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2,090	4,519	4,123	7,627	6,749	8,960	10,015	9,231	8,219	8,205	9,432	9,420	8,228	7,863	7,180
Enterprise Value	12,589	22,880	24,976	28,703	33,154	34,084	42,986	30,000	34,208	39,083	41,610	24,301	21,788	31,151	43,369
Total Capital	20,020	25,384	27,770	27,533	13,325	19,499	18,064	15,512	11,089	11,766	19,210	14,573	14,624	13,021	11,795
Total Debt/Capital (%)	10.44	17.8	14.85	27.7	50.65	45.95	55.44	59.51	74.12	69.73	49.1	64.64	56.26	60.39	60.87
Total Debt / EV	0.17	0.2	0.17	0.27	0.2	0.26	0.23	0.31	0.24	0.21	0.23	0.39	0.38	0.25	0.17
EV/Sales	1.08	1.63	3.02	3.27	3.86	3.67	4.33	3.47	4.6	4.39	3.99	2.48	2.15	3.03	3.91
EV/EBITDA	3.8	5.6	8.02	9.09	11.5	11.33	14.62	12.57	14.43	12.14	12.15	8.7	9.3	11.79	16.16
EV/EBIT	5.31	7.92	10.18	11.59	15.09	14.66	18.99	17.12	19.33	14.83	14.24	10.34	11.22	13.44	19.05
EV/Cash Flow to Firm	3.82	5.88	4.92	5.09	7.99	10.41	14.25	10.06	10.11	14.78	14.72	9.96	8.31	11.8	19.97
EV/Free Cash Flow to Firm	2.96	4.44	4.34	4.58	6.88	8.74	11.67	8.32	8.79	12.57	12.72	8.41	7.08	10.06	16.08
Diluted Market Cap	16,766	28,177	30,317	29,549	33,526	33,965	40,155	27,817	30,892	36,080	44,090	23,140	23,249	31,037	40,763
Diluted Enterprise Value	14,165	25,879	29,946	33,071	38,443	41,109	48,050	34,846	38,210	43,184	52,142	30,406	29,492	36,467	46,076
EV per Share	9.79	17.68	19.3	23.45	28	31.36	41.77	32.79	42.98	57.14	70.05	45.09	42.14	66.14	96.59
TTM Sales	11,652	14,072	8,257	8,790	8,592	9,298	9,927	8,650	7,429	8,894	10,420	9,795	10,112	10,283	11,100
TTM EBITDA	3,313	4,088	3,114	3,158	2,884	3,007	2,940	2,387	2,370	3,219	3,425	2,792	2,344	2,642	2,684
TTM Operating Income	2,373	2,888	2,454	2,476	2,197	2,325	2,264	1,752	1,770	2,636	2,923	2,350	1,941	2,318	2,277
TTM Cash Flow to Firm	3,295	3,891	5,071	5,640	4,150	3,275	3,016	2,982	3,384	2,645	2,827	2,441	2,623	2,639	2,172
TTM Free Cash Flow to Firm	4,258	5,148	5,749	6,262	4,818	3,901	3,682	3,605	3,892	3,108	3,271	2,890	3,079	3,097	2,697

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	3.96	5.53	5.34	4.69	7.13	9.84	10.53	8.48	8.53	12.52	14.22	8.56	8.07	10.81	16.41
EV/EBIT	5.31	7.92	10.18	11.59	15.09	14.66	18.99	17.12	19.33	14.83	14.24	10.34	11.22	13.44	19.05
Enterprise Value	12,589	22,880	24,976	28,703	33,154	34,084	42,986	30,000	34,208	39,083	41,610	24,301	21,788	31,151	43,369
Low Price	11.3	12.44	20.23	19.5	22.11	21.52	29.51	26.01	27.56	26.02	50.45	35.92	37.17	40.16	58.71
EV/Sales	1.08	1.63	3.02	3.27	3.86	3.67	4.33	3.47	4.6	4.39	3.99	2.48	2.15	3.03	3.91
EV/EBITDA	3.8	5.6	8.02	9.09	11.5	11.33	14.62	12.57	14.43	12.14	12.15	8.7	9.3	11.79	16.16
Price/Earnings	5.11	10.63	10.47	642.36	19.24	4.63	- -	10.87	17.17	6.3	3.19	- -	8.36	15.56	19.68
Price/Earnings Average	5.26	8.8	10.2	611.4	18.1	4.22	-36.68	13.97	17.68	5.75	3.16	-21.19	8.44	13.76	17.71
Price/Earnings High	5.96	11.08	11.08	683.43	20.89	5.18	-41.1	18.2	19.97	7.65	3.89	-29.68	10	17.03	22.86
Price/Earnings Low	4.52	6.16	9.17	530.32	15.48	3.36	-30.87	10.08	13.1	3.26	2.42	-15.79	7.12	10.09	13.27
Price/Book Value	0.92	1.33	1.26	1.45	4.95	3.06	4.82	4.09	10.01	9.65	4.04	4.34	3.53	5.66	8.47
Price/Book Value Average	0.94	1.1	1.23	1.38	4.65	2.79	4.48	5.25	10.31	8.82	4.01	5.04	3.56	5	7.63
Price/Book Value High	1.07	1.39	1.34	1.55	5.37	3.42	5.02	6.85	11.65	11.73	4.93	7.06	4.22	6.19	9.84
Price/Book Value Low	0.81	0.77	1.11	1.2	3.98	2.22	3.77	3.79	7.64	5	3.06	3.76	3	3.67	5.71
Price/Tangible Book Value	2.01	2.48	2.22	1.91	15.99	5.44	12.11	24.96	-16.89	-46.7	7.05	25.09	10.59	32.82	264.24
Price/Tangible Book Value Average	2.07	2.05	2.17	1.82	15.04	4.96	11.25	32.07	-17.39	-42.67	7.01	29.15	10.7	29.02	237.77
Price/Tangible Book Value High	2.35	2.58	2.35	2.04	17.36	6.08	12.6	41.78	-19.64	-56.75	8.61	40.83	12.68	35.92	306.87
Price/Tangible Book Value Low	1.78	1.44	1.95	1.58	12.86	3.94	9.47	23.13	-12.89	-24.18	5.35	21.73	9.03	21.28	178.11
Price/Sales	1.42	1.97	3.62	3.36	3.86	3.62	4.05	3.18	4.13	4.01	4.16	2.36	2.29	2.99	3.6
Price/Sales Average	1.46	1.63	3.53	3.2	3.63	3.3	3.76	4.09	4.25	3.67	4.13	2.74	2.31	2.64	3.24
Price/Sales High	1.65	2.05	3.83	3.58	4.19	4.04	4.21	5.32	4.8	4.87	5.08	3.84	2.74	3.27	4.18
Price/Sales Low	1.25	1.14	3.17	2.78	3.11	2.62	3.16	2.95	3.15	2.08	3.16	2.05	1.95	1.94	2.43
Price/Cash Flow	5.04	7.22	5.99	5.2	8.23	11.9	12.76	10.35	9.85	14.75	16.32	10.27	9.53	12.73	20.41
Price/Cash Flow Average	5.19	5.98	5.83	4.95	7.74	10.85	11.86	13.3	10.14	13.48	16.21	11.93	9.62	11.26	18.36
Price/Cash Flow High	5.88	7.53	6.33	5.54	8.93	13.31	13.28	17.33	11.45	17.92	19.92	16.71	11.41	13.93	23.7
Price/Cash Flow Low	4.46	4.19	5.24	4.3	6.62	8.63	9.98	9.59	7.51	7.64	12.38	8.89	8.12	8.25	13.76
Price/Free Cash Flow Average	4.07	4.58	5.21	4.46	6.71	8.97	9.79	10.89	8.78	11.44	14.12	9.95	8.15	9.56	14.77
Price/Free Cash Flow High	4.61	5.76	5.65	4.99	7.74	11	10.96	14.19	9.92	15.21	17.36	13.93	9.66	11.83	19.06
Price/Free Cash Flow Low	3.5	3.21	4.68	3.87	5.74	7.13	8.24	7.86	6.51	6.48	10.79	7.42	6.87	7.01	11.06
EV/Sales Average	1.23	1.47	3.48	3.53	4.13	3.93	4.43	4.63	4.97	4.33	4.54	3.39	2.87	3.04	3.65
EV/Sales High	1.42	1.89	3.78	3.9	4.68	4.65	4.87	5.78	5.48	5.49	5.4	4.46	3.29	3.63	4.57
EV/Sales Low	1.02	0.98	3.13	3.12	3.62	3.28	3.85	3.56	3.94	2.8	3.65	2.72	2.52	2.37	2.85
EV/EBITDA Average	4.32	5.06	9.23	9.83	12.32	12.16	14.96	16.77	15.57	11.96	13.8	11.9	12.38	11.82	15.09
EV/EBITDA High	4.99	6.52	10.03	10.86	13.95	14.37	16.43	20.96	17.19	15.18	16.43	15.63	14.18	14.14	18.9
EV/EBITDA Low	3.6	3.38	8.29	8.67	10.78	10.16	13.01	12.92	12.34	7.74	11.1	9.54	10.86	9.21	11.8
EV/EBIT Average	6.03	7.17	11.71	12.54	16.17	15.73	19.42	22.85	20.85	14.61	16.18	14.14	14.95	13.47	17.79
EV/EBIT High	6.97	9.23	12.73	13.85	18.31	18.59	21.34	28.55	23.02	18.54	19.25	18.57	17.13	16.12	22.28
EV/EBIT Low	5.03	4.78	10.52	11.06	14.15	13.13	16.9	17.6	16.53	9.45	13.01	11.33	13.12	10.5	13.91
Last Price	12.77	21.46	23.09	23.62	27.48	29.69	37.74	28.07	36.11	50.25	66.5	41.47	43.62	61.95	87.1
High Price	14.88	22.37	24.43	25.13	29.83	33.19	39.28	46.99	42	61.06	81.19	67.49	52.23	67.8	101.15
Enterprise Value Average	14,303	20,700	28,747	31,040	35,525	36,566	43,974	40,026	36,912	38,509	47,282	33,238	29,015	31,233	40,503
Enterprise Value High	16,542	26,649	31,241	34,281	40,236	43,222	48,314	50,025	40,745	48,869	56,280	43,643	33,246	37,364	50,729
Enterprise Value Low	11,936	13,799	25,807	27,390	31,095	30,536	38,261	30,828	29,253	24,902	38,020	26,627	25,460	24,345	31,674

Shares Outstanding	1,286	1,294	1,294	1,224	1,184	1,087	1,029	915	796	684	594	539	517	471	449
Diluted Weighted Avg Shares	1,313	1,313	1,313	1,251	1,220	1,144	1,064	991	856	718	663	558	533	501	468
Basic Weighted Avg Shares	1,293	1,292	1,295	1,251	1,208	1,133	1,064	980	849	710	652	558	530	496	459
Revenue per Share	9.01	10.89	6.38	7.03	7.11	8.21	9.33	8.83	8.75	12.53	15.98	17.55	19.08	20.73	24.18
EBITDA per Share	2.56	3.16	2.4	2.52	2.39	2.65	2.76	2.44	2.79	4.53	5.25	5	4.42	5.33	5.85
Operating Income per Share	1.84	2.24	1.89	1.98	1.82	2.05	2.13	1.79	2.08	3.71	4.48	4.21	3.66	4.67	4.96
Basic EPS, GAAP	2.5	2.02	2.21	0.04	1.43	6.41	-0.96	2.58	2.1	7.98	20.87	-2.27	5.22	3.98	4.42
Basic EPS from Cont Ops	2.5	2.02	1.6	-0.69	1.61	6.43	-0.95	2.17	1.69	3.5	0.39	-2.28	5.24	3.99	4.35
Diluted EPS, GAAP	2.46	1.99	2.18	0.04	1.41	6.35	-0.96	2.55	2.09	7.89	20.52	-2.27	5.19	3.94	4.34
Diluted EPS from Cont Ops	2.46	1.99	1.57	-0.69	1.6	6.37	-0.95	2.15	1.68	3.46	0.38	-2.28	5.21	3.95	4.26
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	0.56	0.63	0.71	0.88	1	1.07	1.16
Cash Flow per Share	2.53	2.97	3.86	4.54	3.34	2.49	2.96	2.71	3.67	3.41	4.08	4.04	4.58	4.87	4.27
Free Cash Flow per Basic Share	1.79	2	3.33	4.04	2.79	1.94	2.33	2.08	3.07	2.75	3.39	3.23	3.72	3.94	3.12
Cash & Equivalents per Share	4.61	7.27	6.97	6.4	5.18	6.58	5.7	5.37	3.46	5.11	12.33	13.86	17.39	12.51	6.5
Book Value per Share	13.94	16.12	18.27	16.26	5.55	9.7	7.82	6.86	3.61	5.21	16.46	9.56	12.37	10.95	10.28
Tangible Book Value per Share	6.34	8.66	10.39	12.34	1.72	5.46	3.12	1.12	-2.14	-1.08	9.43	1.65	4.12	1.89	0.33

eBay Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)