Stock Analysis on Net

ConocoPhillips (NYSE:COP)

Enterprise Value to EBITDA (EV/EBITDA) 

Microsoft Excel

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

ConocoPhillips, EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net income (loss) attributable to ConocoPhillips 9,245 10,957 18,680 8,079 (2,701)
Add: Net income attributable to noncontrolling interest 46
Add: Income tax expense 4,427 5,331 9,548 4,633 (485)
Earnings before tax (EBT) 13,672 16,288 28,228 12,712 (3,140)
Add: Interest and debt expense 783 780 805 884 806
Earnings before interest and tax (EBIT) 14,455 17,068 29,033 13,596 (2,334)
Add: Depreciation, depletion and amortization 9,599 8,270 7,504 7,208 5,521
Earnings before interest, tax, depreciation and amortization (EBITDA) 24,054 25,338 36,537 20,804 3,187

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

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. ConocoPhillips EBITDA decreased from 2022 to 2023 and from 2023 to 2024.

Enterprise Value to EBITDA Ratio, Current

ConocoPhillips, current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 140,613
Earnings before interest, tax, depreciation and amortization (EBITDA) 24,054
Valuation Ratio
EV/EBITDA 5.85
Benchmarks
EV/EBITDA, Competitors1
Chevron Corp. 6.02
Exxon Mobil Corp. 6.94
Occidental Petroleum Corp. 6.21
EV/EBITDA, Sector
Oil, Gas & Consumable Fuels 6.44
EV/EBITDA, Industry
Energy 6.46

Based on: 10-K (reporting date: 2024-12-31).

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

ConocoPhillips, historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 142,203 142,912 139,467 131,808 73,692
Earnings before interest, tax, depreciation and amortization (EBITDA)2 24,054 25,338 36,537 20,804 3,187
Valuation Ratio
EV/EBITDA3 5.91 5.64 3.82 6.34 23.12
Benchmarks
EV/EBITDA, Competitors4
Chevron Corp. 6.50 6.34 4.74 7.18 18.57
Exxon Mobil Corp. 6.88 5.81 4.54 7.07 16.97
Occidental Petroleum Corp. 6.22 5.41 3.70 5.30
EV/EBITDA, Sector
Oil, Gas & Consumable Fuels 6.56 5.90 4.40 6.79 24.59
EV/EBITDA, Industry
Energy 6.62 6.11 4.65 7.04 36.95

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 See details »

2 See details »

3 2024 Calculation
EV/EBITDA = EV ÷ EBITDA
= 142,203 ÷ 24,054 = 5.91

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/EBITDA Enterprise value to earnings before interest, tax, depreciation and amortization is a valuation indicator for the overall company rather than common stock. ConocoPhillips EV/EBITDA ratio increased from 2022 to 2023 and from 2023 to 2024.