Definitive Analysis
Definitive Analysis

Get Full Access

See Pricing Start Free Trial

eBay Inc. (EBAY)

Company Dividend Discount ModelIndustry: Specialty RetailSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$41.22 - $62.76$51.32
Multi-Stage$57.59 - $63.16$60.32
Blended Fair Value$55.82
Current Price$90.95
Upside-38.62%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS2.42%0.00%1.111.101.020.970.930.990.000.000.000.00
YoY Growth--0.95%7.98%4.94%4.25%-5.50%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--1.65%2.11%2.30%1.70%1.53%3.29%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,182.00
(-) Cash Dividends Paid (M)528.00
(=) Cash Retained (M)1,654.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)436.40272.75163.65
Cash Retained (M)1,654.001,654.001,654.00
(-) Cash Required (M)-436.40-272.75-163.65
(=) Excess Retained (M)1,217.601,381.251,490.35
(/) Shares Outstanding (M)478.25478.25478.25
(=) Excess Retained per Share2.552.893.12
LTM Dividend per Share1.101.101.10
(+) Excess Retained per Share2.552.893.12
(=) Adjusted Dividend3.653.994.22
WACC / Discount Rate9.10%9.10%9.10%
Growth Rate0.22%1.22%2.22%
Fair Value$41.22$51.32$62.76
Upside / Downside-54.67%-43.57%-30.99%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,182.002,208.712,235.752,263.122,290.832,318.872,388.44
Payout Ratio24.20%37.36%50.52%63.68%76.84%90.00%92.50%
Projected Dividends (M)528.00825.141,129.481,441.141,760.262,086.992,209.31

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.10%9.10%9.10%
Growth Rate0.22%1.22%2.22%
Year 1 PV (M)748.86756.33763.80
Year 2 PV (M)930.29948.95967.79
Year 3 PV (M)1,077.261,109.831,143.05
Year 4 PV (M)1,194.161,242.541,292.37
Year 5 PV (M)1,284.921,350.321,418.35
PV of Terminal Value (M)22,306.2223,441.4724,622.47
Equity Value (M)27,541.7128,849.4330,207.83
Shares Outstanding (M)478.25478.25478.25
Fair Value$57.59$60.32$63.16
Upside / Downside-36.68%-33.67%-30.55%

High-Yield Dividend Screener

« Prev Page 6 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
FFord Motor Company5.53%$0.7463.45%
LCNBLCNB Corp.5.48%$0.8953.03%
PPBIPacific Premier Bancorp, Inc.5.48%$1.3492.42%
VGRVector Group Ltd.5.48%$0.8263.35%
DLXDeluxe Corporation5.43%$1.2166.43%
BAFNBayFirst Financial Corp.5.41%$0.4321.50%
IPGThe Interpublic Group of Companies, Inc.5.41%$1.3388.72%
PEBOPeoples Bancorp Inc.5.39%$1.6256.40%
OKEONEOK, Inc.5.38%$4.0075.29%
BUSEFirst Busey Corporation5.37%$1.2875.92%
OASOasis Petroleum Inc.5.37%$5.8765.40%
EIXEdison International5.36%$3.2639.45%
0R1X.LGeneral Mills, Inc.5.35%$2.4545.62%
FIBKFirst Interstate BancSystem, Inc.5.35%$1.8979.54%
FNCBFNCB Bancorp, Inc.5.33%$0.3651.41%
DHILDiamond Hill Investment Group, Inc.5.31%$9.0552.46%
SLRCSLR Investment Corp.5.31%$0.8249.67%
EPSNEpsilon Energy Ltd.5.30%$0.2491.92%
UVVUniversal Corporation5.28%$2.7862.64%
FLICThe First of Long Island Corporation5.27%$0.6386.64%
AUBAtlantic Union Bankshares Corporation5.22%$1.8576.04%
SAFESafehold Inc.5.20%$0.7145.17%
GAB-PGThe Gabelli Equity Trust Inc. PFD-G5.19%$1.0881.70%
HPQHP Inc.5.19%$1.1543.02%
SOISolaris Oilfield Infrastructure, Inc.5.18%$0.7025.64%
MBINOMerchants Bancorp5.17%$1.2924.09%
0JXQ.LMain Street Capital Corporation5.13%$3.1752.63%
EMNEastman Chemical Company5.12%$3.2954.36%
EMBCEmbecta Corp.5.10%$0.5936.96%
AMAntero Midstream Corporation5.09%$0.9193.18%
CZNCCitizens & Northern Corporation5.09%$1.0257.64%
FMNBFarmers National Banc Corp.5.09%$0.6846.83%
0J66.LHost Hotels & Resorts, Inc.5.08%$0.9084.69%
GLPIGaming and Leisure Properties, Inc.5.07%$2.2582.42%
PFISPeoples Financial Services Corp.5.07%$2.4446.22%
TBBAT&T Inc. 5.35% GLB NTS 665.07%$1.1436.88%
KFRCKforce Inc.5.02%$1.5768.10%
TTPTortoise Pipeline & Energy Fund, Inc.5.02%$2.3920.11%
STAR-PGiStar Inc.4.94%$1.2434.23%
PFSProvident Financial Services, Inc.4.93%$0.9761.13%
UBFOUnited Security Bancshares4.92%$0.4873.45%
DDTDillards Capital Trust I CAP SECS 7.5%4.90%$1.293.46%
SGUStar Group, L.P.4.89%$0.5836.90%
AGRAvangrid, Inc.4.88%$1.7660.70%
KMBKimberly-Clark Corporation4.88%$4.9583.80%
OCFCOceanFirst Financial Corp.4.86%$0.8761.98%
0I0J.LThe Clorox Company4.85%$4.8976.11%
FNLCThe First Bancorp, Inc.4.83%$1.2845.40%
RILYZB. Riley Financial, Inc. 5.25% Senior Notes due 20284.83%$0.5856.91%
BSETBassett Furniture Industries, Incorporated4.82%$0.8089.43%