Stock Analysis on Net
Stock Analysis on Net

Best Buy Co. Inc. (NYSE:BBY)

This company has been moved to the archive! The financial data has not been updated since December 6, 2022.

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

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

Best Buy Co. Inc., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018 Jan 28, 2017
Net earnings 2,454 1,798 1,541 1,464 1,000 1,228
Less: Gain from discontinued operations, net of tax — — — — 1 21
Add: Income tax expense 574 579 452 424 818 609
Earnings before tax (EBT) 3,028 2,377 1,993 1,888 1,817 1,816
Add: Interest expense 25 52 64 73 75 72
Earnings before interest and tax (EBIT) 3,053 2,429 2,057 1,961 1,892 1,888
Add: Depreciation and amortization 869 839 812 770 683 654
Earnings before interest, tax, depreciation and amortization (EBITDA) 3,922 3,268 2,869 2,731 2,575 2,542

Based on: 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).


An analysis of the financial performance from 2017 to 2022 reveals a consistent upward trajectory in core profitability metrics. While net earnings experienced some early volatility, the operational cash flow proxies demonstrate steady and accelerating growth over the six-year period.

EBITDA Growth Trends
Earnings before interest, tax, depreciation and amortization (EBITDA) exhibited a continuous year-over-year increase, rising from 2,542 million US dollars in 2017 to 3,922 million US dollars in 2022. This represents a total increase of approximately 54.3%. The growth rate accelerated significantly in the final two years, with the largest single-year jump occurring between January 2021 and January 2022.
Operating Income Analysis
Earnings before interest and tax (EBIT) closely mirrored the EBITDA trend, starting at 1,888 million US dollars in 2017 and reaching 3,053 million US dollars by 2022. The stability of the growth between EBIT and EBITDA suggests that operational efficiency improved in tandem with overall earnings growth.
Net Earnings Volatility and Recovery
Unlike the steady growth seen in EBITDA, net earnings displayed more fluctuation. A notable decline occurred in February 2018, where earnings dropped to 1,000 million US dollars from 1,228 million US dollars in the previous year. However, a strong recovery followed, with net earnings growing aggressively to reach 2,454 million US dollars in 2022, more than doubling the 2018 low.
Depreciation and Amortization Impact
The widening gap between EBITDA and EBIT indicates a steady increase in depreciation and amortization expenses. In 2017, the difference was 654 million US dollars, which expanded to 869 million US dollars by 2022. This pattern suggests ongoing capital investment in assets over the analyzed period.
Earnings before Tax (EBT) Correlation
Earnings before tax (EBT) maintained a trajectory consistent with EBIT, increasing from 1,816 million US dollars in 2017 to 3,028 million US dollars in 2022. The narrowing gap between EBT and Net Earnings in the final year indicates a strong conversion of pre-tax profits to bottom-line results.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


Enterprise Value to EBITDA Ratio, Current

Best Buy Co. Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 16,720
Earnings before interest, tax, depreciation and amortization (EBITDA) 3,922
Valuation Ratio
EV/EBITDA 4.26
Benchmarks
EV/EBITDA, Competitors1
Amazon.com Inc. 16.21
Home Depot Inc. 13.39
Lowe’s Cos. Inc. 11.23
TJX Cos. Inc. 16.54
EV/EBITDA, Sector
Consumer Discretionary Distribution & Retail 39.64
EV/EBITDA, Industry
Consumer Discretionary 34.96

Based on: 10-K (reporting date: 2022-01-29).

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

Best Buy Co. Inc., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018 Jan 28, 2017
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 21,230 25,436 12,068 18,449 17,707 11,308
Earnings before interest, tax, depreciation and amortization (EBITDA)2 3,922 3,268 2,869 2,731 2,575 2,542
Valuation Ratio
EV/EBITDA3 5.41 7.78 4.21 6.76 6.88 4.45
Benchmarks
EV/EBITDA, Competitors4
Amazon.com Inc. 28.04 21.27 — — — —
Home Depot Inc. 14.08 16.53 — — — —
Lowe’s Cos. Inc. 12.43 14.41 — — — —
TJX Cos. Inc. 13.00 65.35 — — — —
EV/EBITDA, Sector
Consumer Discretionary Distribution & Retail 20.13 20.16 — — — —
EV/EBITDA, Industry
Consumer Discretionary 20.01 21.51 — — — —

Based on: 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).

1 See details »

2 See details »

3 2022 Calculation
EV/EBITDA = EV ÷ EBITDA
= 21,230 ÷ 3,922 = 5.41

4 Click competitor name to see calculations.


The financial trajectory from 2017 to 2022 is characterized by a divergence between steady operational growth and volatile market valuation. While the capacity to generate earnings before interest, tax, depreciation, and amortization increased consistently, the enterprise value experienced significant fluctuations, leading to an unstable valuation multiple over the analyzed period.

Enterprise Value Analysis
The enterprise value exhibited substantial volatility, beginning at 11,308 million US$ in 2017 and reaching a peak of 25,436 million US$ in 2021. A significant contraction is observed in 2020, where the value declined to 12,068 million US$, prior to a sharp recovery. This pattern indicates that market capitalization and debt levels fluctuated independently of the company's operational earnings.
EBITDA Growth Patterns
A consistent upward trend is observed in EBITDA, which grew annually from 2,542 million US$ in 2017 to 3,922 million US$ in 2022. This steady progression suggests a continuous improvement in operational efficiency and core profitability, providing a stable foundation despite the volatility seen in the overall enterprise valuation.
EV/EBITDA Ratio Interpretation
The EV/EBITDA ratio showed significant variance, ranging from a low of 4.21 in 2020 to a peak of 7.78 in 2021. The expansion of the ratio in 2021 was driven by a surge in enterprise value that outpaced the growth in EBITDA. Conversely, the ratio in 2020 suggests a period of relative undervaluation. By 2022, the ratio moderated to 5.41, reflecting a correction in valuation relative to the company's increased earnings capacity.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?