Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
6,395.35 USD11,067.11 USD14,945.45 USD
-84.2%
11,067.11 USDCurrent price is 84.2% below the base model value.
M
US
MELI.US · MERCADOLIBRE INC
US · US
Latest price1,748.95 USD
30D-18.9%
Vs. base value+239%
Research summary
MELI.US latest organized financial period shows revenue grew +39.06% YoY and net income grew +4.5% YoY. Current price is about 1,749 USD, while the model base case is about 516 USD; the current price sits +239% versus the base case. No structured non-recurring items are identified, so valuation defaults to reported figures. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue29B USD
Net income2B USD
Free cash flow12B USD
Operating cash flow12B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:22
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price1,748.95 USD
Base value515.64 USD
Vs. base+239%
Price date2026/04/29
441.90 USD515.64 USD561.98 USD
+239%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
441.80 USD515.64 USD561.98 USD
+239%
515.64 USDCurrent price is 239.2% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-8.5%
Current price implies roughly -8.5% annualized FCF growth.
-8.5%Current price implies roughly -8.5% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
441.90 USD441.90 USD441.90 USD
+296%
441.90 USDCurrent price is 295.8% above the base model value.
Updated: 2026/04/29 15:22
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
No structured non-recurring items identified. Valuation currently defaults to reported figures and does not claim one-time gains have been removed.
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 13
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 29B USD | 2B USD | - | 12B USD | 39.4 | - |
| 2024/12/31 | Annual | 21B USD | 2B USD | - | 8B USD | 37.69 | - |
| 2023/12/31 | Annual | 4B USD | 165M USD | - | 5B USD | 19.46 | - |
| 2022/12/31 | Annual | 11B USD | 165M USD | - | 2B USD | 3.25 | - |
| 2021/12/31 | Annual | - | - | - | - | - | - |
Ad placement