AI Tokens
Stock Analysis on Net

O’Reilly Automotive Inc. (NASDAQ:ORLY)

This company has been moved to the archive! The financial data has not been updated since November 8, 2022.

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

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

O’Reilly Automotive Inc., EBITDA calculation

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Net income 2,164,685 1,752,302 1,391,042 1,324,487 1,133,804
Add: Income tax expense 617,229 514,103 399,287 369,600 504,000
Earnings before tax (EBT) 2,781,914 2,266,405 1,790,329 1,694,087 1,637,804
Add: Interest expense 144,768 161,126 139,975 122,129 91,349
Earnings before interest and tax (EBIT) 2,926,682 2,427,531 1,930,304 1,816,216 1,729,153
Add: Depreciation and amortization of property, equipment and intangibles 328,217 314,635 270,875 258,937 233,845
Earnings before interest, tax, depreciation and amortization (EBITDA) 3,254,899 2,742,166 2,201,179 2,075,153 1,962,998

Based on: 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), 10-K (reporting date: 2017-12-31).


Earnings performance demonstrates a consistent and accelerating upward trajectory from 2017 through 2021. All primary profitability metrics, including Net Income, EBT, EBIT, and EBITDA, show positive growth over the five-year period, with a significant acceleration in growth rates observed starting in 2020.

EBITDA Growth Trends
EBITDA increased from US$ 1,962,998 thousand in 2017 to US$ 3,254,899 thousand in 2021. Growth remained moderate between 2017 and 2019, with annual increases of approximately 5.7% and 6.1%. A substantial surge occurred in 2020, where EBITDA grew by 24.6%, followed by an 18.7% increase in 2021, indicating a marked improvement in operational cash flow generation capabilities.
Net Income Progression
Net income exhibited a similar growth pattern, rising from US$ 1,133,804 thousand in 2017 to US$ 2,164,685 thousand in 2021. The most significant expansion occurred between 2019 and 2021, with net income increasing by 26.0% in 2020 and 23.5% in 2021, suggesting that the company successfully translated higher operational earnings into bottom-line profitability.
Operational Efficiency and Asset Impact
The difference between EBITDA and EBIT, representing depreciation and amortization, increased from US$ 233,845 thousand in 2017 to US$ 328,217 thousand in 2021. While these non-cash charges grew, they did so at a slower rate than the overall growth in EBITDA, suggesting an increase in the efficiency of the asset base in generating operational earnings.
Comparative Earnings Analysis
The steady climb in EBT and EBIT mirrors the EBITDA trend, confirming that the growth is driven by core operational performance. The consistent gap between EBIT and EBT indicates a stable interest expense environment relative to the expanding scale of operations, allowing a greater proportion of operational gains to flow through to taxable income.

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

O’Reilly Automotive Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in thousands)
Enterprise value (EV) 55,622,513
Earnings before interest, tax, depreciation and amortization (EBITDA) 3,254,899
Valuation Ratio
EV/EBITDA 17.09
Benchmarks
EV/EBITDA, Competitors1
Amazon.com Inc. 16.82
Home Depot Inc. 16.05
Lowe’s Cos. Inc. 13.32
TJX Cos. Inc. 17.30
EV/EBITDA, Sector
Consumer Discretionary Distribution & Retail 32.48
EV/EBITDA, Industry
Consumer Discretionary 29.31

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

O’Reilly Automotive Inc., 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 thousands)
Enterprise value (EV)1 46,704,845 35,063,126 31,466,172 32,224,896 23,363,639
Earnings before interest, tax, depreciation and amortization (EBITDA)2 3,254,899 2,742,166 2,201,179 2,075,153 1,962,998
Valuation Ratio
EV/EBITDA3 14.35 12.79 14.30 15.53 11.90
Benchmarks
EV/EBITDA, Competitors4
Amazon.com Inc. 21.27 — — — —
Home Depot Inc. 16.53 — — — —
Lowe’s Cos. Inc. 14.41 — — — —
TJX Cos. Inc. 65.35 — — — —
EV/EBITDA, Sector
Consumer Discretionary Distribution & Retail 20.16 — — — —
EV/EBITDA, Industry
Consumer Discretionary 21.51 — — — —

Based on: 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), 10-K (reporting date: 2017-12-31).

1 See details »

2 See details »

3 2021 Calculation
EV/EBITDA = EV ÷ EBITDA
= 46,704,845 ÷ 3,254,899 = 14.35

4 Click competitor name to see calculations.


The financial performance and valuation metrics from 2017 to 2021 indicate a strong upward trajectory in both operational earnings and overall enterprise value, characterized by a fluctuating valuation multiple.

Enterprise Value (EV) Progression
Enterprise value experienced significant growth over the analyzed period, increasing from $23.36 billion in 2017 to $46.70 billion in 2021. A substantial increase is noted between 2017 and 2018, while a more pronounced acceleration occurred between 2020 and 2021, where the value rose by approximately $11.64 billion in a single year.
EBITDA Performance
Operational profitability, as measured by EBITDA, demonstrated consistent year-over-year growth. Earnings rose from $1.96 billion in 2017 to $3.25 billion in 2021. The growth rate accelerated notably after 2019, with the largest absolute increase occurring between 2019 and 2020, where EBITDA grew by approximately $541 million.
EV/EBITDA Ratio Interpretation
The EV/EBITDA ratio exhibited volatility, peaking at 15.53 in 2018 before trending downward to 12.79 by 2020. This compression suggests that during the 2018-2020 interval, EBITDA growth outpaced the growth of the enterprise value. However, by 2021, the ratio expanded again to 14.35, indicating a higher market premium attributed to the company's earnings capacity relative to the previous two years.

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?