Stock Analysis on Net

Altria Group Inc. (NYSE:MO)

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

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

Altria Group 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 earnings (losses) attributable to Altria 8,130 5,764 2,475 4,467 (1,293)
Add: Net income attributable to noncontrolling interest (13) (5)
Add: Income tax expense 2,798 1,625 1,349 2,436 2,064
Earnings before tax (EBT) 10,928 7,389 3,824 6,890 766
Add: Interest expense 1,149 1,128 1,188 1,223 1,322
Earnings before interest and tax (EBIT) 12,077 8,517 5,012 8,113 2,088
Add: Depreciation and amortization 272 226 244 257 226
Earnings before interest, tax, depreciation and amortization (EBITDA) 12,349 8,743 5,256 8,370 2,314

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. Altria Group Inc. EBITDA increased from 2021 to 2022 and from 2022 to 2023.

Enterprise Value to EBITDA Ratio, Current

Altria Group Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 95,428
Earnings before interest, tax, depreciation and amortization (EBITDA) 12,349
Valuation Ratio
EV/EBITDA 7.73
Benchmarks
EV/EBITDA, Competitors1
Coca-Cola Co. 18.20
Mondelēz International Inc. 13.07
PepsiCo Inc. 17.15
EV/EBITDA, Sector
Food, Beverage & Tobacco 14.58
EV/EBITDA, Industry
Consumer Staples 17.12

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

Altria Group 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 94,723 105,800 117,052 105,651 104,984
Earnings before interest, tax, depreciation and amortization (EBITDA)2 12,349 8,743 5,256 8,370 2,314
Valuation Ratio
EV/EBITDA3 7.67 12.10 22.27 12.62 45.37
Benchmarks
EV/EBITDA, Competitors4
Coca-Cola Co. 18.69 20.83 19.52 19.66 21.79
Mondelēz International Inc. 14.65 21.64 15.62 15.14 18.69
PepsiCo Inc. 16.75 18.63 18.42 17.17 17.85
EV/EBITDA, Sector
Food, Beverage & Tobacco 14.84 18.36 18.84 16.69 21.41
EV/EBITDA, Industry
Consumer Staples 15.81 16.29 16.20 14.98 19.15

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
= 94,723 ÷ 12,349 = 7.67

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. Altria Group Inc. EV/EBITDA ratio decreased from 2021 to 2022 and from 2022 to 2023.