Stock Analysis on Net

NXP Semiconductors N.V. (NASDAQ:NXPI)

$22.49

This company has been moved to the archive! The financial data has not been updated since July 26, 2022.

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

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

NXP Semiconductors N.V., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Net income attributable to stockholders
Add: Net income attributable to noncontrolling interest
Add: Income tax expense
Earnings before tax (EBT)
Add: Interest expense
Earnings before interest and tax (EBIT)
Add: Depreciation and amortization
Earnings before interest, tax, depreciation and amortization (EBITDA)

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 20-F (reporting date: 2018-12-31), 20-F (reporting date: 2017-12-31).

Net income attributable to stockholders
The net income experienced a sharp decline from 2215 million USD in 2017 to 243 million USD in 2019, reaching a minimum of 52 million USD in 2020. However, there was a notable recovery in 2021, with net income rising significantly to 1871 million USD. This indicates a period of financial difficulty followed by strong recuperation.
Earnings before tax (EBT)
EBT showed an increase from 1789 million USD in 2017 to a peak of 2434 million USD in 2018. Subsequently, it fell sharply to 292 million USD in 2019 and turned slightly negative at -3 million USD in 2020. In 2021, EBT rebounded robustly to 2178 million USD, reflecting a recovery trajectory aligning with net income trends.
Earnings before interest and tax (EBIT)
EBIT followed a similar pattern, rising from 2099 million USD in 2017 to 2707 million USD in 2018, then dropping significantly to 662 million USD in 2019 and further to 359 million USD in 2020. The year 2021 showed a strong rebound with EBIT reaching 2547 million USD, indicating a return towards previous profitability levels.
Earnings before interest, tax, depreciation and amortization (EBITDA)
EBITDA showed the highest values in 2017 and 2018 at 4272 million USD and 4694 million USD respectively, before undergoing a substantial decline to 2709 million USD in 2019 and further to 2347 million USD in 2020. In 2021, EBITDA increased to 3809 million USD, marking a recovery though not reaching the previous peak levels observed in 2017-2018.
Overall Analysis
The financial data demonstrates a strong performance in 2017 and 2018, followed by a significant downturn from 2019 through 2020 across all key profitability metrics. The decline may indicate operational challenges or market conditions adversely affecting earnings. The rebound in 2021 across net income, EBT, EBIT, and EBITDA suggests successful measures were taken to restore financial health. Despite this recovery, the 2021 EBITDA and EBIT figures remain below the 2018 peaks, indicating cautious optimism towards growth and profitability restoration.

Enterprise Value to EBITDA Ratio, Current

NXP Semiconductors N.V., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV)
Earnings before interest, tax, depreciation and amortization (EBITDA)
Valuation Ratio
EV/EBITDA
Benchmarks
EV/EBITDA, Competitors1
Advanced Micro Devices Inc.
Analog Devices Inc.
Applied Materials Inc.
Broadcom Inc.
Intel Corp.
KLA Corp.
Lam Research Corp.
Micron Technology Inc.
Monolithic Power Systems Inc.
NVIDIA Corp.
Qualcomm Inc.
Texas Instruments Inc.
EV/EBITDA, Sector
Semiconductors & Semiconductor Equipment
EV/EBITDA, Industry
Information Technology

Based on: 10-K (reporting date: 2021-12-31).

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

NXP Semiconductors N.V., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Selected Financial Data (US$ in millions)
Enterprise value (EV)1
Earnings before interest, tax, depreciation and amortization (EBITDA)2
Valuation Ratio
EV/EBITDA3
Benchmarks
EV/EBITDA, Competitors4
Advanced Micro Devices Inc.
Analog Devices Inc.
Applied Materials Inc.
Broadcom Inc.
Intel Corp.
KLA Corp.
Lam Research Corp.
Micron Technology Inc.
Monolithic Power Systems Inc.
NVIDIA Corp.
Qualcomm Inc.
Texas Instruments Inc.
EV/EBITDA, Sector
Semiconductors & Semiconductor Equipment
EV/EBITDA, Industry
Information Technology

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 20-F (reporting date: 2018-12-31), 20-F (reporting date: 2017-12-31).

1 See details »

2 See details »

3 2021 Calculation
EV/EBITDA = EV ÷ EBITDA
= ÷ =

4 Click competitor name to see calculations.

Enterprise Value (EV)
The enterprise value exhibited a decline from 42,945 million USD in 2017 to 32,345 million USD in 2018, followed by a rebound to 38,605 million USD in 2019. Subsequently, there was a significant increase to 54,993 million USD in 2020, continuing upward to 58,239 million USD in 2021. This indicates an overall upward trend in enterprise value over the five-year period, despite a dip in 2018.
Earnings Before Interest, Tax, Depreciation, and Amortization (EBITDA)
EBITDA showed an increase from 4,272 million USD in 2017 to a peak of 4,694 million USD in 2018, then sharply declined to 2,709 million USD in 2019 and further to 2,347 million USD in 2020. In 2021, EBITDA recovered to 3,809 million USD. This reflects a volatility in operating performance, with considerable decreases in 2019 and 2020 followed by a partial recovery in 2021.
EV/EBITDA Ratio
The EV/EBITDA ratio fluctuated substantially across the period. Starting at 10.05 in 2017, it declined to 6.89 in 2018, indicating a lower valuation multiple relative to earnings. However, the ratio increased sharply to 14.25 in 2019, peaking at 23.43 in 2020, before decreasing to 15.29 in 2021. This volatility is primarily driven by the changes in EBITDA and EV, signaling fluctuations in market valuation relative to the company’s operating profitability.