Stock Analysis on Net

Illumina Inc. (NASDAQ:ILMN)

This company has been moved to the archive! The financial data has not been updated since November 5, 2021.

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

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

Illumina Inc., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2020 Dec 29, 2019 Dec 30, 2018 Dec 31, 2017 Dec 31, 2016
Net income attributable to Illumina stockholders 656 1,002 826 726 463
Add: Net income attributable to noncontrolling interest (12) (44) (48) (35)
Add: Income tax expense 200 128 112 365 133
Earnings before tax (EBT) 856 1,118 894 1,043 561
Add: Interest expense 49 52 57 37 33
Earnings before interest and tax (EBIT) 905 1,170 951 1,080 594
Add: Depreciation expense 156 151 140 110 90
Add: Amortization of intangible assets 31 37 39 46 51
Earnings before interest, tax, depreciation and amortization (EBITDA) 1,092 1,358 1,130 1,236 735

Based on: 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-29), 10-K (reporting date: 2018-12-30), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31).

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. Illumina Inc. EBITDA increased from 2018 to 2019 but then decreased significantly from 2019 to 2020.

Enterprise Value to EBITDA Ratio, Current

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

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 61,504
Earnings before interest, tax, depreciation and amortization (EBITDA) 1,092
Valuation Ratio
EV/EBITDA 56.32
Benchmarks
EV/EBITDA, Competitors1
AbbVie Inc. 21.15
Amgen Inc. 13.83
Bristol-Myers Squibb Co. 6.91
Eli Lilly & Co. 88.55
Gilead Sciences Inc. 10.27
Johnson & Johnson 16.36
Merck & Co. Inc. 50.08
Pfizer Inc. 22.52
Regeneron Pharmaceuticals Inc. 20.80
Thermo Fisher Scientific Inc. 22.12
Vertex Pharmaceuticals Inc. 21.13
EV/EBITDA, Sector
Pharmaceuticals, Biotechnology & Life Sciences 26.13
EV/EBITDA, Industry
Health Care 21.60

Based on: 10-K (reporting date: 2020-12-31).

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

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

Microsoft Excel
Dec 31, 2020 Dec 29, 2019 Dec 30, 2018 Dec 31, 2017 Dec 31, 2016
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 69,822 41,239 41,525 31,596 23,847
Earnings before interest, tax, depreciation and amortization (EBITDA)2 1,092 1,358 1,130 1,236 735
Valuation Ratio
EV/EBITDA3 63.94 30.37 36.75 25.56 32.43
Benchmarks
EV/EBITDA, Competitors4
AbbVie Inc. 21.34 13.68
Amgen Inc. 12.24 12.26
Bristol-Myers Squibb Co. 34.35 23.84
Eli Lilly & Co. 23.67 21.40
Gilead Sciences Inc. 24.90 11.77
Johnson & Johnson 18.20 16.28
Merck & Co. Inc. 16.05 13.66
Pfizer Inc. 15.78 9.17
Regeneron Pharmaceuticals Inc. 12.70 14.80
Thermo Fisher Scientific Inc. 18.72 19.74
Vertex Pharmaceuticals Inc. 14.81 37.82
EV/EBITDA, Sector
Pharmaceuticals, Biotechnology & Life Sciences 18.44 14.72
EV/EBITDA, Industry
Health Care 16.25 14.26

Based on: 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-29), 10-K (reporting date: 2018-12-30), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31).

1 See details »

2 See details »

3 2020 Calculation
EV/EBITDA = EV ÷ EBITDA
= 69,822 ÷ 1,092 = 63.94

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. Illumina Inc. EV/EBITDA ratio decreased from 2018 to 2019 but then increased from 2019 to 2020 exceeding 2018 level.