Enterprise Value to EBITDA (EV/EBITDA)
Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)
Moderna Inc., EBITDA calculation
US$ in millions
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).
| 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. | Moderna Inc. EBITDA increased from 2020 to 2021 but then slightly decreased from 2021 to 2022. |
Enterprise Value to EBITDA Ratio, Current
Moderna Inc., current EV/EBITDA calculation, comparison to benchmarks
| Selected Financial Data (US$ in millions) | |
| Enterprise value (EV) | 20,732) |
| Earnings before interest, tax, depreciation and amortization (EBITDA) | 9,952) |
| Valuation Ratio | |
| EV/EBITDA | 2.08 |
| Benchmarks | |
| EV/EBITDA, Competitors1 | |
| AbbVie Inc. | 20.15 |
| Amgen Inc. | 13.53 |
| Bristol-Myers Squibb Co. | 6.54 |
| Danaher Corp. | 26.68 |
| Eli Lilly & Co. | 85.31 |
| Gilead Sciences Inc. | 9.64 |
| Johnson & Johnson | 15.72 |
| Merck & Co. Inc. | 50.58 |
| Pfizer Inc. | 21.77 |
| Regeneron Pharmaceuticals Inc. | 19.48 |
| Thermo Fisher Scientific Inc. | 22.32 |
| Zoetis Inc. | 19.91 |
| EV/EBITDA, Sector | |
| Pharmaceuticals, Biotechnology & Life Sciences | 15.23 |
| EV/EBITDA, Industry | |
| Health Care | 14.84 |
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
Moderna Inc., historical EV/EBITDA calculation, comparison to benchmarks
| Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | ||||||
| Enterprise value (EV)1 | 44,973) | 51,004) | 57,415) | 8,579) | 5,092) | |
| Earnings before interest, tax, depreciation and amortization (EBITDA)2 | 9,952) | 13,535) | (703) | (477) | (356) | |
| Valuation Ratio | ||||||
| EV/EBITDA3 | 4.52 | 3.77 | — | — | — | |
| Benchmarks | ||||||
| EV/EBITDA, Competitors4 | ||||||
| AbbVie Inc. | 13.31 | 13.44 | 21.34 | 13.68 | — | |
| Amgen Inc. | 12.97 | 13.22 | 12.24 | 12.26 | — | |
| Bristol-Myers Squibb Co. | 9.46 | 8.65 | 34.35 | 23.84 | — | |
| Danaher Corp. | 18.42 | 21.05 | 26.68 | 25.23 | — | |
| Eli Lilly & Co. | 37.74 | 29.85 | 23.67 | 21.40 | — | |
| Gilead Sciences Inc. | 13.89 | 8.57 | 24.90 | 11.77 | — | |
| Johnson & Johnson | 14.78 | 14.47 | 18.20 | 16.28 | — | |
| Merck & Co. Inc. | 13.91 | 12.18 | 16.05 | 13.66 | — | |
| Pfizer Inc. | 6.12 | 8.64 | 15.78 | 9.17 | — | |
| Regeneron Pharmaceuticals Inc. | 15.27 | 6.68 | 12.70 | 14.80 | — | |
| Thermo Fisher Scientific Inc. | 20.25 | 20.21 | 18.72 | 19.74 | — | |
| Zoetis Inc. | 25.13 | 30.52 | 30.97 | 30.11 | — | |
| EV/EBITDA, Sector | ||||||
| Pharmaceuticals, Biotechnology & Life Sciences | 13.75 | 13.36 | 19.29 | 15.11 | — | |
| EV/EBITDA, Industry | ||||||
| Health Care | 13.80 | 13.98 | 16.48 | 14.28 | — | |
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).
3 2022 Calculation
EV/EBITDA = EV ÷ EBITDA
= 44,973 ÷ 9,952 = 4.52
4 Click competitor name to see calculations.