Stock Analysis on Net

Amgen Inc. (NASDAQ:AMGN)

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

Amgen Inc., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net income 6,717 6,552 5,893 7,264 7,842
Add: Income tax expense 1,138 794 808 869 1,296
Earnings before tax (EBT) 7,855 7,346 6,701 8,133 9,138
Add: Interest expense, net 2,875 1,406 1,197 1,262 1,289
Earnings before interest and tax (EBIT) 10,730 8,752 7,898 9,395 10,427
Add: Depreciation, amortization and other 4,071 3,417 3,398 3,601 2,206
Earnings before interest, tax, depreciation and amortization (EBITDA) 14,801 12,169 11,296 12,996 12,633

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Item Description The company
EBITDA To calculate EBITDA analysts start with net earnings. To that earnings number, interest, taxes, depreciation, and amortization are added. EBITDA as a pre-interest number is a flow to all providers of capital. Amgen Inc. EBITDA increased from 2021 to 2022 and from 2022 to 2023.

Enterprise Value to EBITDA Ratio, Current

Amgen Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 220,656
Earnings before interest, tax, depreciation and amortization (EBITDA) 14,801
Valuation Ratio
EV/EBITDA 14.91
Benchmarks
EV/EBITDA, Competitors1
AbbVie Inc. 19.56
Bristol-Myers Squibb Co. 6.03
Danaher Corp. 26.22
Eli Lilly & Co. 84.14
Gilead Sciences Inc. 9.37
Johnson & Johnson 15.68
Merck & Co. Inc. 50.81
Pfizer Inc. 22.65
Regeneron Pharmaceuticals Inc. 20.73
Thermo Fisher Scientific Inc. 22.26
Zoetis Inc. 22.03
EV/EBITDA, Sector
Pharmaceuticals, Biotechnology & Life Sciences 22.22
EV/EBITDA, Industry
Health Care 18.33

Based on: 10-K (reporting date: 2023-12-31).

1 Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

Amgen Inc., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 209,123 157,794 149,300 159,020 154,878
Earnings before interest, tax, depreciation and amortization (EBITDA)2 14,801 12,169 11,296 12,996 12,633
Valuation Ratio
EV/EBITDA3 14.13 12.97 13.22 12.24 12.26
Benchmarks
EV/EBITDA, Competitors4
AbbVie Inc. 20.79 13.31 13.44 21.34 13.68
Bristol-Myers Squibb Co. 6.51 9.46 8.65 34.35 23.84
Danaher Corp. 26.41 18.42 21.05 26.68 25.23
Eli Lilly & Co. 85.33 37.74 29.85 23.67 21.40
Gilead Sciences Inc. 10.41 13.89 8.57 24.90 11.77
Johnson & Johnson 16.45 14.78 14.47 18.20 16.28
Merck & Co. Inc. 51.30 13.91 12.18 16.05 13.66
Pfizer Inc. 22.50 6.12 8.64 15.78 9.17
Regeneron Pharmaceuticals Inc. 20.16 15.27 6.68 12.70 14.80
Thermo Fisher Scientific Inc. 21.83 20.25 20.21 18.72 19.74
Zoetis Inc. 24.15 25.13 30.52 30.97 30.11
EV/EBITDA, Sector
Pharmaceuticals, Biotechnology & Life Sciences 22.67 13.75 13.36 19.29 15.11
EV/EBITDA, Industry
Health Care 18.80 13.80 13.98 16.48 14.28

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 See details »

2 See details »

3 2023 Calculation
EV/EBITDA = EV ÷ EBITDA
= 209,123 ÷ 14,801 = 14.13

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/EBITDA Enterprise value to earnings before interest, tax, depreciation and amortization is a valuation indicator for the overall company rather than common stock. Amgen Inc. EV/EBITDA ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.