Stock Analysis on Net

Cisco Systems Inc. (NASDAQ:CSCO)

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

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

Cisco Systems Inc., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Jul 29, 2023 Jul 30, 2022 Jul 31, 2021 Jul 25, 2020 Jul 27, 2019 Jul 28, 2018
Net income 12,613 11,812 10,591 11,214 11,621 110
Add: Income tax expense 2,705 2,665 2,671 2,756 2,950 12,929
Earnings before tax (EBT) 15,318 14,477 13,262 13,970 14,571 13,039
Add: Interest expense 427 360 434 585 859 943
Earnings before interest and tax (EBIT) 15,745 14,837 13,696 14,555 15,430 13,982
Add: Depreciation, amortization, and other 1,726 1,957 1,862 1,808 1,897 2,192
Earnings before interest, tax, depreciation and amortization (EBITDA) 17,471 16,794 15,558 16,363 17,327 16,174

Based on: 10-K (reporting date: 2023-07-29), 10-K (reporting date: 2022-07-30), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-25), 10-K (reporting date: 2019-07-27), 10-K (reporting date: 2018-07-28).

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. Cisco Systems Inc. EBITDA increased from 2021 to 2022 and from 2022 to 2023.

Enterprise Value to EBITDA Ratio, Current

Cisco Systems Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 176,039
Earnings before interest, tax, depreciation and amortization (EBITDA) 17,471
Valuation Ratio
EV/EBITDA 10.08
Benchmarks
EV/EBITDA, Competitors1
Apple Inc. 20.63
Arista Networks Inc. 31.19
Super Micro Computer Inc. 60.06
EV/EBITDA, Sector
Technology Hardware & Equipment 19.78
EV/EBITDA, Industry
Information Technology 29.09

Based on: 10-K (reporting date: 2023-07-29).

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

Cisco Systems Inc., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Jul 29, 2023 Jul 30, 2022 Jul 31, 2021 Jul 25, 2020 Jul 27, 2019 Jul 28, 2018
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 212,520 176,666 234,167 158,523 196,810 195,154
Earnings before interest, tax, depreciation and amortization (EBITDA)2 17,471 16,794 15,558 16,363 17,327 16,174
Valuation Ratio
EV/EBITDA3 12.16 10.52 15.05 9.69 11.36 12.07
Benchmarks
EV/EBITDA, Competitors4
Apple Inc. 21.66 19.15 20.47 23.12 13.59 11.54
Arista Networks Inc. 31.29 24.52 37.28 26.95 16.05
Super Micro Computer Inc. 16.77 10.49 11.20 10.64 7.73 10.02
EV/EBITDA, Sector
Technology Hardware & Equipment 20.69 18.24 19.98 20.90 13.22
EV/EBITDA, Industry
Information Technology 23.37 18.28 20.37 19.53 14.42

Based on: 10-K (reporting date: 2023-07-29), 10-K (reporting date: 2022-07-30), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-25), 10-K (reporting date: 2019-07-27), 10-K (reporting date: 2018-07-28).

1 See details »

2 See details »

3 2023 Calculation
EV/EBITDA = EV ÷ EBITDA
= 212,520 ÷ 17,471 = 12.16

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