Stock Analysis on Net

PayPal Holdings Inc. (NASDAQ:PYPL)

This company has been moved to the archive! The financial data has not been updated since May 9, 2023.

Enterprise Value to EBITDA (EV/EBITDA) 

Microsoft Excel

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

PayPal Holdings Inc., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Net income 2,419 4,169 4,202 2,459 2,057
Add: Income tax expense 947 (70) 863 539 319
Earnings before tax (EBT) 3,366 4,099 5,065 2,998 2,376
Add: Interest expense 304 232 209 115 77
Earnings before interest and tax (EBIT) 3,670 4,331 5,274 3,113 2,453
Add: Depreciation and amortization 1,317 1,265 1,189 912 776
Earnings before interest, tax, depreciation and amortization (EBITDA) 4,987 5,596 6,463 4,025 3,229

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 data reflects the annual performance over a five-year period. Several key profitability metrics are reported, including net income, earnings before tax (EBT), earnings before interest and tax (EBIT), and earnings before interest, tax, depreciation, and amortization (EBITDA). The trends reveal variations in the company’s earnings capacity and cost structure across these years.

Net Income
The net income exhibits a generally upward trajectory from 2018 through 2020, increasing from $2,057 million to a peak of $4,202 million, indicating strong profitability growth. However, the net income slightly declined in 2021 to $4,169 million and then fell more sharply in 2022 to $2,419 million. This drop in the most recent year suggests potential challenges affecting the bottom line, such as increased expenses, lower revenue, or other operational pressures.
Earnings Before Tax (EBT)
EBT mirrors the net income trends, increasing steadily from $2,376 million in 2018 to $5,065 million in 2020. It then decreased to $4,099 million in 2021 and further declined to $3,366 million in 2022. The reduction in EBT from 2020 may reflect increased tax expenses or changes in operating profitability prior to tax considerations.
Earnings Before Interest and Tax (EBIT)
EBIT follows a similar pattern to EBT, starting at $2,453 million in 2018 and peaking at $5,274 million in 2020. Subsequently, there is a noticeable decline to $4,331 million in 2021 and to $3,670 million in 2022. This decrease highlights a contraction in earnings from core operations before interest and tax impacts, suggesting possible margin compression or shifts in revenue or cost structures.
Earnings Before Interest, Tax, Depreciation, and Amortization (EBITDA)
EBITDA shows a consistent growth trend from $3,229 million in 2018 to $6,463 million in 2020, indicating improved operational cash flow generation capacity. However, this figure declined to $5,596 million in 2021 and then to $4,987 million in 2022, following the same decreasing pattern as other profit metrics. The drop may result from increased operating expenses or reduced revenue growth momentum.

Overall, the data reveals strong earnings growth from 2018 through 2020, reaching peak values across all reported earnings metrics in 2020. The subsequent two years show a downturn in profitability and operating performance, with notable declines in net income and all other earnings measures in 2021 and 2022. This suggests that after a period of strong expansion, the company faced headwinds affecting its earnings and cash flow, warranting further analysis into specific causes such as market conditions, cost pressures, or strategic changes.


Enterprise Value to EBITDA Ratio, Current

PayPal Holdings Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 37,147
Earnings before interest, tax, depreciation and amortization (EBITDA) 4,987
Valuation Ratio
EV/EBITDA 7.45
Benchmarks
EV/EBITDA, Competitors1
Accenture PLC 16.45
Adobe Inc. 20.20
Cadence Design Systems Inc. 48.38
CrowdStrike Holdings Inc. 398.37
International Business Machines Corp. 25.70
Intuit Inc. 46.65
Microsoft Corp. 27.41
Oracle Corp. 28.61
Palantir Technologies Inc. 639.20
Palo Alto Networks Inc. 103.81
Salesforce Inc. 22.73
ServiceNow Inc. 86.87
Synopsys Inc. 38.11
Workday Inc. 54.57
EV/EBITDA, Sector
Software & Services 42.51
EV/EBITDA, Industry
Information Technology 36.76

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

PayPal Holdings 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 millions)
Enterprise value (EV)1 55,025 108,217 278,044 112,347 79,413
Earnings before interest, tax, depreciation and amortization (EBITDA)2 4,987 5,596 6,463 4,025 3,229
Valuation Ratio
EV/EBITDA3 11.03 19.34 43.02 27.91 24.59
Benchmarks
EV/EBITDA, Competitors4
Accenture PLC 14.25 23.31 17.46 15.60
Adobe Inc. 22.32 35.44 43.06 41.16
Cadence Design Systems Inc. 42.11 39.61 45.75
CrowdStrike Holdings Inc.
International Business Machines Corp. 22.17 12.53 12.28
Intuit Inc. 36.22 51.96 35.70 34.27
Microsoft Corp. 20.17 24.59 21.74 17.21
Oracle Corp. 17.12 13.78 11.54
Palantir Technologies Inc.
Palo Alto Networks Inc. 515.19 349.99 117.18
Salesforce Inc. 38.88 33.83 49.45
ServiceNow Inc. 104.30 147.45 220.91
Synopsys Inc. 36.73 53.43 42.24 26.98
Workday Inc. 147.90 670.04
EV/EBITDA, Sector
Software & Services 22.55 25.68 23.25
EV/EBITDA, Industry
Information Technology 18.31 20.49 19.71

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
= 55,025 ÷ 4,987 = 11.03

4 Click competitor name to see calculations.

Enterprise Value (EV)
Over the five-year period, the enterprise value exhibited significant fluctuations. It increased sharply from $79.4 billion in 2018 to a peak of $278 billion in 2020, indicating a substantial market valuation rise during this interval. However, after 2020, the enterprise value declined markedly, dropping to $108.2 billion in 2021 and further to $55 billion in 2022. This decline suggests a notable decrease in market capitalization or adjustments related to enterprise value components during these years.
Earnings Before Interest, Tax, Depreciation, and Amortization (EBITDA)
EBITDA showed a general upward trend from 2018 through 2020, increasing from approximately $3.2 billion to about $6.5 billion, which represents strong operational earnings growth. Following this peak, EBITDA slightly decreased to $5.6 billion in 2021 and further to $5 billion in 2022. Although the decline in EBITDA is less pronounced than the EV contraction, the trend indicates some reduction in operating profitability or efficiency after 2020.
EV/EBITDA Ratio
The EV/EBITDA ratio, a key valuation multiple, rose steadily from 24.59 in 2018 to a high of 43.02 in 2020, reflecting an expanding valuation premium relative to operating earnings. Subsequently, the ratio experienced a sharp decline through 2021 and 2022, reaching 11.03 by the end of 2022. This pattern suggests that while valuation levels relative to earnings were highly elevated at the 2020 peak, market expectations or investor sentiment adjusted considerably downward afterwards, leading to a more conservative valuation multiple.
Summary
The data reveals a period of robust growth and rising market valuation through 2020, highlighted by increases in both enterprise value and EBITDA. However, starting in 2021, the company experienced a considerable pullback in valuation as reflected by both a steep decline in enterprise value and a reduction in EBITDA. The contracting EV/EBITDA ratio further indicates a shift toward more cautious market valuation relative to earnings. This trend may reflect changing market conditions, company-specific factors, or broader economic influences impacting investor perception and operational performance.