As of 2024-09-17, the Intrinsic Value of Mercadolibre Inc (MELI) is 1,794.83 USD. This MELI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,105.51 USD, the upside of Mercadolibre Inc is %.
The range of the Intrinsic Value is 1,142.56 - 4,204.60 USD
2,105.51 USD
Stock Price
1,794.83 USD
Intrinsic Value
Intrinsic Value Details
MELI Intrinsic Value - Valuation Summary
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,142.56 - 4,204.60 | 1,794.83 | -14.8% |
| DCF (Growth 10y) | 2,886.77 - 10,497.25 | 4,512.82 | 114.3% |
| DCF (EBITDA 5y) | 1,474.90 - 2,029.88 | 1,642.82 | -22.0% |
| DCF (EBITDA 10y) | 2,793.72 - 4,032.09 | 3,207.90 | 52.4% |
| Fair Value | 689.84 - 689.84 | 689.84 | -67.24% |
| P/E | 578.36 - 995.41 | 698.72 | -66.8% |
| EV/EBITDA | 462.13 - 1,235.17 | 698.97 | -66.8% |
| EPV | 135.58 - 191.19 | 163.38 | -92.2% |
| DDM - Stable | 334.87 - 1,528.97 | 931.92 | -55.7% |
| DDM - Multi | 1,461.06 - 5,203.58 | 2,283.77 | 8.5% |
MELI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) | 106,749.36 |
| Beta | 1.42 |
| Outstanding shares (mil) | 50.70 |
| Enterprise Value (mil) | 108,573.36 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.70% |
| Cost of Debt | 6.61% |
| WACC | 7.58% |
