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) 197,794
Earnings before interest, tax, depreciation and amortization (EBITDA) 14,801
Valuation Ratio
EV/EBITDA 13.36
Benchmarks
EV/EBITDA, Competitors1
AbbVie Inc. 19.83
Bristol-Myers Squibb Co. 6.53
Eli Lilly & Co. 83.16
Gilead Sciences Inc. 9.60
Johnson & Johnson 15.55
Merck & Co. Inc. 50.18
Pfizer Inc. 21.59
Regeneron Pharmaceuticals Inc. 19.24
Thermo Fisher Scientific Inc. 21.28
EV/EBITDA, Sector
Pharmaceuticals, Biotechnology & Life Sciences 21.59
EV/EBITDA, Industry
Health Care 18.10

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
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
EV/EBITDA, Sector
Pharmaceuticals, Biotechnology & Life Sciences 22.40 13.26 12.61 18.55 14.43
EV/EBITDA, Industry
Health Care 18.69 13.65 13.77 16.27 14.09

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.