Stock Analysis on Net

Intuit Inc. (NASDAQ:INTU)

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

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

Intuit Inc., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019 Jul 31, 2018
Net income 2,384 2,066 2,062 1,826 1,557 1,211
Add: Income tax expense 605 476 494 372 324 292
Earnings before tax (EBT) 2,989 2,542 2,556 2,198 1,881 1,503
Add: Interest expense 248 81 29 14 15 20
Earnings before interest and tax (EBIT) 3,237 2,623 2,585 2,212 1,896 1,523
Add: Depreciation 160 187 166 189 199 228
Add: Amortization of acquired intangible assets 646 559 197 29 26 25
Earnings before interest, tax, depreciation and amortization (EBITDA) 4,043 3,369 2,948 2,430 2,121 1,776

Based on: 10-K (reporting date: 2023-07-31), 10-K (reporting date: 2022-07-31), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-31), 10-K (reporting date: 2019-07-31), 10-K (reporting date: 2018-07-31).

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. Intuit Inc. EBITDA increased from 2021 to 2022 and from 2022 to 2023.

Enterprise Value to EBITDA Ratio, Current

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

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 174,701
Earnings before interest, tax, depreciation and amortization (EBITDA) 4,043
Valuation Ratio
EV/EBITDA 43.21
Benchmarks
EV/EBITDA, Competitors1
Accenture PLC 16.96
Adobe Inc. 26.47
International Business Machines Corp. 13.20
Microsoft Corp. 27.47
Oracle Corp. 20.94
Palo Alto Networks Inc. 105.56
Salesforce Inc. 28.03
ServiceNow Inc. 86.05
Synopsys Inc. 50.38
EV/EBITDA, Sector
Software & Services 27.11
EV/EBITDA, Industry
Information Technology 28.20

Based on: 10-K (reporting date: 2023-07-31).

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

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

Microsoft Excel
Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019 Jul 31, 2018
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 156,489 122,035 153,168 86,745 72,691 55,493
Earnings before interest, tax, depreciation and amortization (EBITDA)2 4,043 3,369 2,948 2,430 2,121 1,776
Valuation Ratio
EV/EBITDA3 38.71 36.22 51.96 35.70 34.27 31.25
Benchmarks
EV/EBITDA, Competitors4
Accenture PLC 17.26 14.25 23.31 17.46 15.60 13.79
Adobe Inc. 34.07 22.32 35.44 43.06 41.16 37.27
International Business Machines Corp. 14.41 22.17 12.53 12.28 10.23
Microsoft Corp. 22.92 20.17 24.59 21.74 17.21 15.67
Oracle Corp. 21.80 17.12 13.78 11.54 11.83 9.50
Palo Alto Networks Inc. 85.08 515.16 349.95 117.16
Salesforce Inc. 38.42 38.91 33.92 49.78 56.71
ServiceNow Inc. 96.48 104.30 147.45 220.91 187.17
Synopsys Inc. 54.59 36.73 53.43 42.24 26.98 21.34
EV/EBITDA, Sector
Software & Services 24.33 21.63 24.66 22.06 17.87
EV/EBITDA, Industry
Information Technology 23.37 18.28 20.37 19.53 14.42

Based on: 10-K (reporting date: 2023-07-31), 10-K (reporting date: 2022-07-31), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-31), 10-K (reporting date: 2019-07-31), 10-K (reporting date: 2018-07-31).

1 See details »

2 See details »

3 2023 Calculation
EV/EBITDA = EV ÷ EBITDA
= 156,489 ÷ 4,043 = 38.71

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. Intuit Inc. EV/EBITDA ratio decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.