eBay Inc. Financial Ratios — EBAY 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 (%)	27.42	17.75	16.39	0.24	12.96	64.09	-7.04	16.65	10.44	27.83	46.09	-3.6	7.81	5.3	5.25
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 (%)	23.69	14.79	13.48	0.03	8.98	- -	-4.79	11.5	7.96	20.63	35.93	- -	6.7	4.86	4.86
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 (%)	27.42	17.75	16.39	0.24	12.96	64.09	-7.04	16.65	6.99	22.83	-39.14	-4.99	6.32	3.88	3.85

Credit (USD)

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	49.02	43.16	45.45	41.88	43.45	62.74	53.61	72.14	97.7	118.92	135.55	164.59	168.98	195.99	223.91
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 (%)	9.85	20.01	17.92	25.55	46.66	31.39	38.56	29.91	27.72	25.81	17.41	18.61	16.44	13.25	13.54
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 (%)	13.5	22.02	17.94	28.75	46.66	37.46	41.82	35.93	31.64	26.33	20.72	21.54	18.38	17.16	15.4
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 (%)	-24.37	-16.77	-2.01	15.71	38.92	32.32	36.17	29.92	27.35	22.07	17.45	16.15	13.41	11.51	10.9
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)

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	49.02	43.16	45.45	41.88	43.45	62.74	53.61	72.14	97.7	118.92	135.55	164.59	168.98	195.99	223.91
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 (%)	9.85	20.01	17.92	25.55	46.66	31.39	38.56	29.91	27.72	25.81	17.41	18.61	16.44	13.25	13.54
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 (%)	13.5	22.02	17.94	28.75	46.66	37.46	41.82	35.93	31.64	26.33	20.72	21.54	18.38	17.16	15.4
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	3.64	3.16	2.78	2.05	4.31	3.8	3.33	3.31	4.06	4.93	4.93	5.2	5.26	6.12	7.5

Working Capital (USD)

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)

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	16,509	27,726	29,902	29,549	33,196	33,639	40,155	27,509	30,657	35,678	43,358	23,140	23,119	30,727	39,979
- 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	12,670	22,837	25,000	29,341	33,814	35,450	44,307	31,825	36,125	40,390	45,467	25,089	22,355	32,700	44,240
Total Capital	15,481	20,519	22,979	26,529	14,464	23,921	23,946	25,692	25,975	31,168	45,524	43,737	44,761	45,816	46,610
Total Debt/Capital (%)	13.5	22.02	17.94	28.75	46.66	37.46	41.82	35.93	31.64	26.33	20.72	21.54	18.38	17.16	15.4
Total Debt / EV	0.16	0.2	0.16	0.26	0.2	0.25	0.23	0.29	0.23	0.2	0.21	0.38	0.37	0.24	0.16
EV/Sales	1.09	1.62	3.03	3.34	3.94	3.81	4.46	3.68	4.86	4.54	4.36	2.56	2.21	3.18	3.99
EV/EBITDA	3.82	5.59	8.03	9.29	11.72	11.79	15.07	13.33	15.24	12.55	13.28	8.99	9.54	12.38	16.48
EV/EBIT	5.34	7.91	10.19	11.85	15.39	15.25	19.57	18.16	20.41	15.32	15.55	10.68	11.52	14.11	19.43
EV/Cash Flow to Firm	3.85	5.87	4.93	5.2	8.15	10.82	14.69	10.67	10.68	15.27	16.08	10.28	8.52	12.39	20.37
EV/Free Cash Flow to Firm	2.98	4.44	4.35	4.69	7.02	9.09	12.03	8.83	9.28	13	13.9	8.68	7.26	10.56	16.4
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	9.8	17.68	19.3	23.45	27.99	31.29	41.64	32.47	42.55	56.89	69.73	44.96	42.18	65.93	96.38
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)

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	5.34	7.91	10.19	11.85	15.39	15.25	19.57	18.16	20.41	15.32	15.55	10.68	11.52	14.11	19.43
Enterprise Value	12,670	22,837	25,000	29,341	33,814	35,450	44,307	31,825	36,125	40,390	45,467	25,089	22,355	32,700	44,240
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	1.09	1.62	3.03	3.34	3.94	3.81	4.46	3.68	4.86	4.54	4.36	2.56	2.21	3.18	3.99
EV/EBITDA	3.82	5.59	8.03	9.29	11.72	11.79	15.07	13.33	15.24	12.55	13.28	8.99	9.54	12.38	16.48
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	1.23	1.73	1.59	1.56	4.3	2.25	2.88	1.67	1.73	1.55	1.2	0.67	0.63	0.81	1.01
Price/Book Value Average	1.27	1.44	1.55	1.49	4.05	2.05	2.68	2.15	1.78	1.42	1.19	0.78	0.64	0.72	0.91
Price/Book Value High	1.44	1.81	1.68	1.66	4.67	2.51	3	2.8	2.01	1.89	1.47	1.1	0.76	0.89	1.18
Price/Book Value Low	1.09	1	1.39	1.29	3.46	1.63	2.25	1.55	1.32	0.8	0.91	0.58	0.54	0.52	0.68
Price/Tangible Book Value	2.02	2.48	2.22	1.96	16.31	5.67	12.52	26.73	-18.01	-48.47	7.74	25.97	10.86	34.56	270.13
Price/Tangible Book Value Average	2.08	2.05	2.17	1.86	15.35	5.17	11.63	34.34	-18.55	-44.29	7.69	30.18	10.96	30.56	243.06
Price/Tangible Book Value High	2.36	2.58	2.35	2.08	17.71	6.33	13.03	44.75	-20.95	-58.9	9.45	42.27	13	37.83	313.7
Price/Tangible Book Value Low	1.79	1.44	1.95	1.62	13.12	4.11	9.79	24.77	-13.75	-25.1	5.87	22.5	9.25	22.41	182.08
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	3.6	4.21	4.07	4.55	4.9	5.23	4.46	4.91	3.49	2.93	3.17	3.72
EV/Sales High	1.43	1.89	3.79	3.98	4.77	4.81	5.01	6.14	5.78	5.67	5.85	4.59	3.35	3.8	4.66
EV/Sales Low	1.03	0.98	3.13	3.18	3.68	3.39	3.96	3.76	4.13	2.88	3.93	2.79	2.57	2.47	2.91
EV/EBITDA Average	4.34	5.05	9.24	10.02	12.53	12.57	15.37	17.75	16.41	12.33	14.92	12.23	12.62	12.34	15.38
EV/EBITDA High	5.02	6.51	10.04	11.07	14.2	14.88	16.9	22.24	18.13	15.67	17.81	16.09	14.47	14.78	19.28
EV/EBITDA Low	3.62	3.37	8.29	8.84	10.97	10.48	13.37	13.62	12.96	7.95	11.96	9.78	11.07	9.59	12.02
EV/EBIT Average	6.06	7.16	11.72	12.78	16.45	16.26	19.96	24.18	21.97	15.06	17.49	14.53	15.24	14.06	18.13
EV/EBIT High	7.01	9.21	12.74	14.12	18.64	19.25	21.95	30.3	24.28	19.14	20.87	19.12	17.48	16.85	22.72
EV/EBIT Low	5.06	4.77	10.52	11.27	14.4	13.56	17.36	18.56	17.35	9.7	14.01	11.62	13.37	10.94	14.17
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	14,386	20,665	28,769	31,647	36,146	37,812	45,201	42,370	38,887	39,703	51,112	34,153	29,587	32,602	41,287
Enterprise Value High	16,635	26,604	31,266	34,960	40,952	44,748	49,689	53,079	42,976	50,457	60,989	44,925	33,925	39,059	51,741
Enterprise Value Low	12,007	13,774	25,827	27,916	31,626	31,526	39,294	32,519	30,716	25,578	40,946	27,309	25,943	25,349	32,261

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	4.59	7.28	6.97	6.26	5.08	6.31	5.51	5.02	3.24	4.92	11.23	13.39	16.97	11.88	6.36
Book Value per Share	10.36	12.38	14.56	15.11	6.39	13.2	13.09	16.8	20.91	32.34	55.36	61.5	68.93	76.52	85.9
Tangible Book Value per Share	6.31	8.67	10.38	12.07	1.68	5.24	3.01	1.05	-2	-1.04	8.59	1.6	4.02	1.79	0.32

eBay Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)