AI Tokens
Stock Analysis on Net

Fortinet Inc. (NASDAQ:FTNT)

This company has been moved to the archive! The financial data has not been updated since May 8, 2023.

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

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

Fortinet Inc., EBITDA calculation

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Net income attributable to Fortinet, Inc. 857,300 606,800 488,500 326,500 332,200
Add: Net income attributable to noncontrolling interest (700) (100) — — —
Add: Income tax expense 30,800 14,100 53,200 52,700 (81,300)
Earnings before tax (EBT) 887,400 620,800 541,700 379,200 250,900
Add: Interest expense 18,000 14,900 — — —
Earnings before interest and tax (EBIT) 905,400 635,700 541,700 379,200 250,900
Add: Depreciation and amortization 104,300 84,400 68,800 61,600 55,700
Earnings before interest, tax, depreciation and amortization (EBITDA) 1,009,700 720,100 610,500 440,800 306,600

Based on: 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), 10-K (reporting date: 2018-12-31).


The financial trajectory from 2018 to 2022 is characterized by consistent and significant growth across all analyzed profitability metrics. A strong upward trend is observed in operational earnings, culminating in EBITDA exceeding the US$ 1 billion threshold by the end of the 2022 fiscal year.

EBITDA Growth Trends
Earnings before interest, tax, depreciation, and amortization demonstrated uninterrupted year-over-year expansion. Starting at US$ 306.6 million in 2018, the figure rose to US$ 1,009.7 million in 2022, representing a total increase of approximately 229%. The most substantial absolute growth occurred between 2021 and 2022, with an increase of US$ 289.6 million.
Operational Profitability (EBIT and EBT)
Earnings before interest and tax (EBIT) and earnings before tax (EBT) tracked closely throughout the period, indicating a relatively stable interest expense profile. EBIT grew from US$ 250.9 million in 2018 to US$ 905.4 million in 2022. The narrow gap between EBITDA and EBIT suggests a steady increase in depreciation and amortization expenses, rising from US$ 55.7 million in 2018 to US$ 104.3 million in 2022, which typically reflects an expanding asset base.
Net Income Performance
Net income attributable to the company exhibited a slight contraction in 2019, decreasing from US$ 332.2 million to US$ 326.5 million. However, this was followed by a period of accelerated growth, reaching US$ 857.3 million by 2022. The growth in net income from 2019 to 2022 was approximately 163%, signaling improved bottom-line efficiency as the company scaled.
Comparative Margin Analysis
The expansion of EBITDA at a faster rate than net income indicates that while operational cash flow generation is accelerating rapidly, the final net profit is subject to the impact of taxes and other non-operating expenses. Nevertheless, the parallel ascent of all four metrics suggests strong operational leverage and sustainable scaling of the business model over the five-year period.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Enterprise Value to EBITDA Ratio, Current

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

Microsoft Excel
Selected Financial Data (US$ in thousands)
Enterprise value (EV) 50,665,163
Earnings before interest, tax, depreciation and amortization (EBITDA) 1,009,700
Valuation Ratio
EV/EBITDA 50.18
Benchmarks
EV/EBITDA, Competitors1
Accenture PLC 11.72
Adobe Inc. 9.73
AppLovin Corp. 21.15
Cadence Design Systems Inc. 45.42
Datadog Inc. 305.43
International Business Machines Corp. 16.20
Intuit Inc. 13.39
Microsoft Corp. 19.32
Oracle Corp. 13.63
Palantir Technologies Inc. 217.62
Palo Alto Networks Inc. 184.11
Salesforce Inc. 13.99
ServiceNow Inc. 33.57
Synopsys Inc. 37.96
Workday Inc. 31.15
EV/EBITDA, Sector
Software & Services 41.31
EV/EBITDA, Industry
Information Technology 47.51

Based on: 10-K (reporting date: 2022-12-31).

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

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

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in thousands)
Enterprise value (EV)1 44,929,542 50,710,379 26,223,379 16,264,089 13,349,100
Earnings before interest, tax, depreciation and amortization (EBITDA)2 1,009,700 720,100 610,500 440,800 306,600
Valuation Ratio
EV/EBITDA3 44.50 70.42 42.95 36.90 43.54
Benchmarks
EV/EBITDA, Competitors4
Accenture PLC 14.25 23.31 — — —
Adobe Inc. 22.32 35.44 43.06 — —
AppLovin Corp. 14.17 30.05 — — —
Cadence Design Systems Inc. 42.11 39.61 — — —
Datadog Inc. 1,785.61 1,949.67 — — —
International Business Machines Corp. 22.17 12.53 — — —
Intuit Inc. 36.22 51.96 — — —
Microsoft Corp. 20.17 24.59 — — —
Oracle Corp. 17.12 13.78 — — —
Palantir Technologies Inc. — — — — —
Palo Alto Networks Inc. 515.19 — — — —
Salesforce Inc. 38.88 33.83 — — —
ServiceNow Inc. 104.31 147.45 — — —
Synopsys Inc. 36.73 53.43 42.24 — —
Workday Inc. 147.90 670.04 — — —
EV/EBITDA, Sector
Software & Services 22.39 25.74 — — —
EV/EBITDA, Industry
Information Technology 18.32 20.52 — — —

Based on: 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), 10-K (reporting date: 2018-12-31).

1 See details »

2 See details »

3 2022 Calculation
EV/EBITDA = EV ÷ EBITDA
= 44,929,542 ÷ 1,009,700 = 44.50

4 Click competitor name to see calculations.


The financial performance between 2018 and 2022 is characterized by consistent operational growth contrasted with significant volatility in market valuation. While core earnings expanded steadily, the enterprise valuation experienced a period of rapid escalation followed by a correction.

Enterprise Value (EV) Trends
Enterprise Value exhibited a strong growth trajectory from 2018 to 2021, rising from 13.35 billion USD to a peak of 50.71 billion USD. This period of expansion was most pronounced between 2020 and 2021, where the value nearly doubled. A subsequent contraction was observed in 2022, with the Enterprise Value decreasing to 44.93 billion USD.
EBITDA Growth Patterns
Earnings before interest, tax, depreciation and amortization (EBITDA) demonstrated uninterrupted annual growth throughout the five-year period. Starting at 306.6 million USD in 2018, EBITDA increased steadily to reach 1.01 billion USD by 2022. This consistent upward trend indicates a robust expansion of operational profitability and scale.
EV/EBITDA Ratio Interpretation
The EV/EBITDA ratio displayed substantial fluctuations, reflecting shifts in market sentiment relative to fundamental earnings. The ratio decreased from 43.54 in 2018 to 36.90 in 2019, before rising sharply to a peak of 70.42 in 2021. This spike indicates a period where the market valuation grew at a rate significantly outpacing operational earnings. In 2022, the ratio returned to 44.50, representing a valuation correction that brought the multiple back in line with 2018 and 2020 levels, despite EBITDA reaching its highest historical point in the period analyzed.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?