Try our mobile app

Switch to company model in classical logic    *

General information

Country: UNITED STATES

Sector: Internet Retail

Qurate Retail, Inc. provides e-commerce services. The Company engages in the video and digital commerce via television networks and e-commerce sites, social pages, mobile application, print catalogs, and in-store destinations. Qurate Retail serves customers worldwide.
Website: qurateretail.com



Growth: Good revenue growth rate 140.5%, there is acceleration compared to average historical growth rates 0.3%. The revenue growth dynamics is unstable

Profitability: LTM EBITDA margin is positive, +9.1%. On average the margin is decreasing unsteadily. Gross margin is normal, +23.5%.

Cash Flow Generation: Dividend yield for the last twelve months 0.0%. Free cash flow yield 137.1% (LTM)

Undervaluation: Fundamental value created in LTM (estimate)


Entry Point: Share price is 31.7% higher than minimum and 78.1% lower than maximum for the last 3 years

AI Insight: the companies with similar growth trajectories, EBITDA margin, industries and geography on average are valued 4.0x by EV / Sales multiple , the company can be >100% undervalued

Key Financials (Download financials)

Ticker: QRTEB
Share price, USD:  (+0.3%)4
year average price 6.33  


year start price 3.97 2023-04-26

max close price 8.73 2023-11-03

min close price 3.77 2024-04-18

current price 4.00 2024-04-24
Common stocks: 139 836 988

Dividend Yield:  0.0%
FCF Yield LTM: 137.1%
EV / LTM EBITDA: 6.8x
Last revenue growth (y/y):  140.5%
Last growth of EBITDA (y/y):  ---
Historical revenue growth:  0.3%
Historical growth of EBITDA:  -0.2%
EV / Sales: 0.6x
Margin (EBITDA LTM / Revenue): 9.1%
Fundamental value created in LTM:
Market Cap ($m): 559
Net Debt ($m): 6 208
EV (Enterprise Value): 6 767
Price to Book: 1.4x

Revenue and EBITDA

Quarterly values ($m)

Change (y/y)

Cash Flow

FCF ($m)

Net Debt / Cash and Equivalents ($m)

Share price and dividends (Download history)

Share price

Payment USD per share

Multiple and potential

EV / Sales

Potential dynamics

News


2023-05-01Seeking Alpha

Intelligently Speculating On Qurate Retail
More information for subscribed users:
detailed calculation of
Fundamental value created in LTM

Financial reporting

Income Statement

Property 2023 q4 2023 q3 2023 q2 2023 q1 2022 q4 2022 q3
date 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
symbol QRTEB QRTEB QRTEB QRTEB QRTEB QRTEB
reportedCurrency USD USD USD USD USD USD
cik 1M 1M 1M 1M 1M 1M
fillingDate 2024-02-28 2023-11-03 2023-08-04 2023-05-05 2023-03-01 2022-11-04
acceptedDate 2024-02-28 17:10:41 2023-11-03 12:49:02 2023-08-04 12:23:29 2023-05-05 13:39:52 2023-03-01 16:13:43 2022-11-04 16:37:24
calendarYear 2023.000 2023.000 2023.000 2023.000 2022.000 2022.000
period Q4 Q3 Q2 Q1 Q4 Q3
revenue 3 143M 2 479M 2 649M 2 644M 3 526M 2 744M
costOfRevenue 2 404M 1 603M 1 734M 1 809M 2 532M 1 905M
grossProfit 739M 876M 915M 835M 994M 839M
grossProfitRatio 0.235 0.353 0.345 0.316 0.282 0.306
researchAndDevelopmentExpenses 0 0 0 0 0 0
generalAndAdministrativeExpenses 1 000 000 0 0 0 0 0
sellingAndMarketingExpenses 509M 0 0 0 0 0
sellingGeneralAndAdministrativeExpenses 510M 415M 466M 478M 575M 464M
otherExpenses 0 1 000 000 10M 181M -174M 312M
operatingExpenses 510M 706M 763M 659M 401M 776M
costAndExpenses 2 914M 2 309M 2 497M 2 468M 2 933M 2 681M
interestIncome 13M 14M 123M 0 0 0
interestExpense 115M 119M 123M 94M 113M 107M
depreciationAndAmortization 98M 105M 104M 115M 110M 107M
ebitda 327M 290M 266M 291M 691M 243M
ebitdaratio 0.104 0.117 0.100 0.110 0.196 0.089
operatingIncome 229M 151M 366M 176M 581M 136M
operatingIncomeRatio 0.073 0.061 0.138 0.067 0.165 0.050
totalOtherIncomeExpensesNet -446M -32M 156M -111M -652M -2 785M
incomeBeforeTax -217M 33M 185M 65M -71M -2 649M
incomeBeforeTaxRatio -0.069 0.013 0.070 0.025 -0.020 -0.965
incomeTaxExpense 41M 21M 66M 32M -41M 87M
netIncome -273M 1 000 000 107M 33M -30M -2 736M
netIncomeRatio -0.087 0.000 0.040 0.012 -0.009 -0.997
eps -0.700 0.003 0.280 0.050 -0.074 -7.180
epsdiluted -0.700 0.003 0.280 0.050 -0.072 -7.160
weightedAverageShsOut 389M 388M 389M 0 404M 381M
weightedAverageShsOutDil 389M 389M 389M 0 416M 382M
link Link Link Link Link Link Link
finalLink Link Link Link Link Link Link

Balance Sheet Statement

Property 2023 q4 2023 q3 2023 q2 2023 q1 2022 q4 2022 q3
date 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
symbol QRTEB QRTEB QRTEB QRTEB QRTEB QRTEB
reportedCurrency USD USD USD USD USD USD
cik 1M 1M 1M 1M 1M 1M
fillingDate 2024-02-28 2023-11-03 2023-08-04 2023-05-05 2023-03-01 2022-11-04
acceptedDate 2024-02-28 17:10:41 2023-11-03 12:49:02 2023-08-04 12:23:29 2023-05-05 13:39:52 2023-03-01 16:13:43 2022-11-04 16:37:24
calendarYear 2023.000 2023.000 2023.000 2023.000 2022.000 2022.000
period Q4 Q3 Q2 Q1 Q4 Q3
cashAndCashEquivalents 1 136M 1 099M 1 483M 1 286M 1 275M 624M
shortTermInvestments 0 0 0 0 0 0
cashAndShortTermInvestments 1 136M 1 099M 1 483M 1 286M 1 275M 624M
netReceivables 1 308M 973M 941M 1 091M 1 444M 1 027M
inventory 1 044M 1 229M 1 168M 1 326M 1 346M 1 737M
otherCurrentAssets 194M 184M 167M 183M 210M 189M
totalCurrentAssets 3 682M 3 485M 3 759M 3 886M 4 275M 3 577M
propertyPlantEquipmentNet 1 147M 1 083M 1 098M 1 206M 1 155M 594M
goodwill 3 164M 3 457M 3 482M 3 512M 3 501M 3 430M
intangibleAssets 3 224M 3 265M 3 308M 6 876M 6 831M 3 363M
goodwillAndIntangibleAssets 6 388M 6 722M 6 790M 6 876M 6 831M 6 793M
longTermInvestments -1 531M -1 515M -1 478M 0 0 0
taxAssets 1 531M 1 515M 1 478M 1 474M 0 0
otherNonCurrentAssets 151M 147M 152M -1 242M 310M 832M
totalNonCurrentAssets 7 686M 7 952M 8 040M 8 314M 8 296M 8 219M
otherAssets 0 0 0 0 0 0
totalAssets 11 368M 11 437M 11 799M 12 200M 12 571M 11 796M
accountPayables 895M 813M 697M 819M 976M 977M
shortTermDebt 682M 730M 710M 319M 828M 603M
taxPayables 0 0 0 0 0 0
deferredRevenue 0 804M 843M 0 0 1 350M
otherCurrentLiabilities 1 040M 109M 147M 1 124M 1 295M -196M
totalCurrentLiabilities 2 617M 2 456M 2 397M 2 262M 3 099M 2 734M
longTermDebt 5 968M 5 374M 5 812M 6 378M 6 043M 5 303M
deferredRevenueNonCurrent 616M 1 270M 1 269M 0 0 0
deferredTaxLiabilitiesNonCurrent 1 531M 1 515M 1 478M 1 474M 1 440M 1 447M
otherNonCurrentLiabilities 147M 129M 116M 1 395M 1 464M 5 784M
totalNonCurrentLiabilities 8 262M 8 288M 8 675M 9 247M 8 947M 8 714M
otherLiabilities 0 0 0 0 0 0
capitalLeaseObligations 616M 539M 544M 582M 518M 0
totalLiabilities 10 879M 10 744M 11 072M 11 509M 12 046M 11 448M
preferredStock 1 270M 1 270M 1 269M 1 269M 0 0
commonStock 4M 4M 4M 4M 4M 4M
retainedEarnings 196M 468M 467M 358M 337M 387M
accumulatedOtherComprehensiveIncomeLoss 86M 28M 71M 149M 18M -194M
othertotalStockholdersEquity -1 171M -1 180M -1 190M -1 202M 53M 38M
totalStockholdersEquity 385M 590M 621M 578M 412M 235M
totalEquity 489M 693M 727M 691M 412M 235M
totalLiabilitiesAndStockholdersEquity 11 368M 11 437M 11 799M 12 200M 12 571M 11 796M
minorityInterest 104M 103M 106M 113M 113M 0
totalLiabilitiesAndTotalEquity 11 368M 11 437M 11 799M 12 200M 12 571M 11 796M
totalInvestments -1 531M -1 515M -1 478M 0 0 0
totalDebt 7 266M 6 104M 6 522M 6 697M 6 871M 5 906M
netDebt 6 130M 5 005M 5 039M 5 411M 5 596M 5 282M
link Link Link Link Link Link Link
finalLink Link Link Link Link Link Link

Cash Flow Statement

Property 2023 q4 2023 q3 2023 q2 2023 q1 2022 q4 2022 q3
date 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30
symbol QRTEB QRTEB QRTEB QRTEB QRTEB QRTEB
reportedCurrency USD USD USD USD USD USD
cik 1M 1M 1M 1M 1M 1M
fillingDate 2024-02-28 2023-11-03 2023-08-04 2023-05-05 2023-03-01 2022-11-04
acceptedDate 2024-02-28 17:10:41 2023-11-03 12:49:02 2023-08-04 12:23:29 2023-05-05 13:39:52 2023-03-01 16:13:43 2022-11-04 16:37:24
calendarYear 2023.000 2023.000 2023.000 2023.000 2022.000 2022.000
period Q4 Q3 Q2 Q1 Q4 Q3
netIncome -273M 12M 119M 33M -30M -2 736M
depreciationAndAmortization 98M 105M 104M 100M 110M 107M
deferredIncomeTax 18M 37M 27M -2M -33M -11M
stockBasedCompensation 13M 10M 14M 16M 14M 15M
changeInWorkingCapital 92M -44M 141M -79M 150M -60M
accountsReceivables -342M -25M 109M 294M -359M 63M
inventory 194M -68M 106M 25M 417M -24M
accountsPayables 69M 117M -53M -167M -28M -54M
otherWorkingCapital 171M -68M -21M -231M 120M -45M
otherNonCashItems 369M 14M 47M -52M 20M 2 706M
netCashProvidedByOperatingActivities 317M 134M 452M 16M 231M 21M
investmentsInPropertyPlantAndEquipment -192M -50M -120M -92M -106M -91M
acquisitionsNet 6M -7M -28M 0 7M 0
purchasesOfInvestments -6M -7M 120M -179M 0 0
salesMaturitiesOfInvestments 0 7M 70M 168M 1 000 000 0
otherInvestingActivites 120M 3M -82M 215M -5M 558M
netCashUsedForInvestingActivites -72M -54M -40M 112M -103M 467M
debtRepayment -235M -573M -517M -803M -431M -1 111M
commonStockIssued 0 0 0 0 0 0
commonStockRepurchased -1 000 000 0 0 0 0 0
dividendsPaid 0 -1 000 000 0 -7M -1 000 000 -1 000 000
otherFinancingActivites 1 000 000 124M 313M 688M 931M 707M
netCashUsedProvidedByFinancingActivities -234M -450M -204M -122M 499M -405M
effectOfForexChangesOnCash 13M -10M -11M 4M 25M -20M
netChangeInCash 24M -380M 197M 10M 652M 63M
cashAtEndOfPeriod 1 136M 1 112M 1 492M 1 295M 1 285M 633M
cashAtBeginningOfPeriod 1 112M 1 492M 1 295M 1 285M 633M 570M
operatingCashFlow 317M 134M 452M 16M 231M 21M
capitalExpenditure -192M -50M -120M -92M -106M -91M
freeCashFlow 125M 84M 332M -76M 125M -70M
link Link Link Link Link Link Link
finalLink Link Link Link Link Link Link

Earning call transcript

SEC forms

Show financial reports only

SEC form 10
2024-02-28 00:00 ET
Qurate Retail reported for 2023 q4
SEC form 10
2023-11-03 00:00 ET
Qurate Retail reported for 2023 q3
SEC form 8
2023-08-04 00:00 ET
Qurate Retail published news for 2023 q2
SEC form 10
2023-08-04 00:00 ET
Qurate Retail reported for 2023 q2
SEC form 8
2023-05-05 00:00 ET
Qurate Retail reported for 2023 q1
SEC form 10
2023-05-05 00:00 ET
Qurate Retail reported for 2023 q1
SEC form 6
2023-04-10 12:42 ET
Qurate Retail published news for 2023 q1
SEC form 6
2023-03-01 16:26 ET
Qurate Retail published news for 2022 q4
SEC form 10
2023-03-01 16:13 ET
Qurate Retail reported for 2022 q4
SEC form 10
2023-03-01 00:00 ET
Qurate Retail published news for 2022 q4
SEC form 8
2023-03-01 00:00 ET
Qurate Retail reported for 2022 q4
SEC form 6
2023-02-16 17:10 ET
Qurate Retail published news for 2022 q4
SEC form 6
2023-01-30 16:17 ET
Qurate Retail published news for 2022 q4
SEC form 6
2023-01-26 15:26 ET
Qurate Retail published news for 2022 q4
SEC form 6
2022-11-15 11:52 ET
Qurate Retail published news for 2022 q3
SEC form 6
2022-11-04 16:46 ET
Qurate Retail published news for 2022 q3
SEC form 10
2022-11-04 16:37 ET
Qurate Retail reported for 2022 q3
SEC form 10
2022-11-04 00:00 ET
Qurate Retail reported for 2022 q3
SEC form 8
2022-11-04 00:00 ET
Qurate Retail reported for 2022 q3
SEC form 6
2022-10-24 17:40 ET
Qurate Retail published news for 2022 q3
SEC form 6
2022-10-13 16:37 ET
Qurate Retail published news for 2022 q3
SEC form 6
2022-08-24 16:20 ET
Qurate Retail published news for 2022 q2
SEC form 6
2022-08-15 18:59 ET
Qurate Retail published news for 2022 q2
SEC form 6
2022-08-05 15:35 ET
Qurate Retail published news for 2022 q2
SEC form 10
2022-08-05 14:49 ET
Qurate Retail reported for 2022 q2
SEC form 10
2022-08-05 00:00 ET
Qurate Retail reported for 2022 q2
SEC form 8
2022-08-05 00:00 ET
Qurate Retail reported for 2022 q2
SEC form 6
2022-07-12 12:43 ET
Qurate Retail published news for 2022 q2
SEC form 6
2022-06-16 15:29 ET
Qurate Retail published news for 2022 q1
SEC form 6
2022-06-15 15:26 ET
Qurate Retail published news for 2022 q1
SEC form 6
2022-06-09 12:29 ET
Qurate Retail published news for 2022 q1
SEC form 6
2022-06-07 16:46 ET
Qurate Retail published news for 2022 q1
SEC form 6
2022-05-18 16:47 ET
Qurate Retail published news for 2022 q1
SEC form 6
2022-05-17 14:59 ET
Qurate Retail published news for 2022 q1
SEC form 6
2022-05-06 16:21 ET
Qurate Retail published news for 2022 q1
SEC form 10
2022-05-06 14:54 ET
Qurate Retail reported for 2022 q1
SEC form 8
2022-05-06 00:00 ET
Qurate Retail reported for 2022 q1
SEC form 10
2022-05-06 00:00 ET
Qurate Retail reported for 2022 q1
SEC form 6
2022-04-26 17:18 ET
Qurate Retail published news for 2022 q1
SEC form 6
2022-04-11 18:00 ET
Qurate Retail published news for 2022 q1
SEC form 6
2022-03-29 16:23 ET
Qurate Retail published news for 2021 q4
SEC form 6
2022-03-04 13:56 ET
Qurate Retail published news for 2021 q4
SEC form 6
2022-02-25 17:02 ET
Qurate Retail published news for 2021 q4
SEC form 10
2022-02-25 16:47 ET
Qurate Retail published news for 2021 q4
SEC form 10
2022-02-25 00:00 ET
Qurate Retail published news for 2021 q4
SEC form 8
2022-02-25 00:00 ET
Qurate Retail published news for 2021 q4
SEC form 6
2022-02-18 16:02 ET
Qurate Retail published news for 2021 q4
SEC form 6
2022-01-28 08:15 ET
Qurate Retail published news for 2021 q4
SEC form 8
2022-01-28 00:00 ET
Qurate Retail published news for 2021 q4
SEC form 6
2021-12-28 14:03 ET
Qurate Retail published news for 2021 q3
SEC form 6
2021-12-20 08:35 ET
Qurate Retail published news for 2021 q3
SEC form 6
2021-12-08 17:42 ET
Qurate Retail published news for 2021 q3
SEC form 6
2021-11-05 16:26 ET
Qurate Retail published news for 2021 q3
SEC form 8
2021-11-05 00:00 ET
Qurate Retail published news for 2021 q3
SEC form 10
2021-11-04 16:25 ET
Qurate Retail published news for 2021 q3
SEC form 10
2021-11-04 00:00 ET
Qurate Retail published news for 2021 q3
SEC form 6
2021-10-28 17:19 ET
Qurate Retail published news for 2021 q3
SEC form 6
2021-10-25 17:55 ET
Qurate Retail published news for 2021 q3
SEC form 6
2021-08-19 16:25 ET
Qurate Retail published news for 2021 q2
SEC form 6
2021-08-06 13:45 ET
Qurate Retail published news for 2021 q2
SEC form 10
2021-08-06 12:47 ET
Qurate Retail published news for 2021 q2
SEC form 10
2021-08-06 00:00 ET
Qurate Retail published news for 2021 q2
SEC form 8
2021-08-06 00:00 ET
Qurate Retail published news for 2021 q2
SEC form 6
2021-07-26 16:19 ET
Qurate Retail published news for 2021 q2
SEC form 6
2021-07-13 08:22 ET
Qurate Retail published news for 2021 q2
SEC form 6
2021-06-04 06:01 ET
Qurate Retail published news for 2021 q1
SEC form 6
2021-05-27 16:17 ET
Qurate Retail published news for 2021 q1
SEC form 6
2021-05-25 11:54 ET
Qurate Retail published news for 2021 q1
SEC form 6
2021-05-19 21:43 ET
Qurate Retail published news for 2021 q1
SEC form 6
2021-05-14 15:19 ET
Qurate Retail published news for 2021 q1
SEC form 6
2021-05-07 13:10 ET
Qurate Retail published news for 2021 q1
SEC form 10
2021-05-07 12:08 ET
Qurate Retail published news for 2021 q1
SEC form 10
2021-05-07 00:00 ET
Qurate Retail published news for 2021 q1
SEC form 8
2021-05-07 00:00 ET
Qurate Retail published news for 2021 q1
SEC form 6
2021-04-27 13:49 ET
Qurate Retail published news for 2021 q1
SEC form 6
2021-04-14 16:20 ET
Qurate Retail published news for 2021 q1
SEC form 6
2021-03-03 19:01 ET
Qurate Retail published news for 2020 q4
SEC form 6
2021-02-26 15:22 ET
Qurate Retail published news for 2020 q4
SEC form 10
2021-02-26 14:54 ET
Qurate Retail published news for 2020 q4
SEC form 6
2021-02-25 12:28 ET
Qurate Retail published news for 2020 q4
SEC form 6
2021-02-22 16:30 ET
Qurate Retail published news for 2020 q4
SEC form 6
2021-02-11 11:34 ET
Qurate Retail published news for 2020 q4
SEC form 6
2020-11-20 19:35 ET
Qurate Retail published news for 2020 q3
SEC form 6
2020-11-17 16:05 ET
Qurate Retail published news for 2020 q3
SEC form 6
2020-11-05 17:21 ET
Qurate Retail published news for 2020 q3
SEC form 10
2020-11-05 16:53 ET
Qurate Retail published news for 2020 q3
SEC form 6
2020-10-22 17:50 ET
Qurate Retail published news for 2020 q3
SEC form 6
2020-10-08 16:38 ET
Qurate Retail published news for 2020 q3