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, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net income (loss) attributable to ConocoPhillips 10,957 18,680 8,079 (2,701) 7,189
Add: Net income attributable to noncontrolling interest 46 68
Add: Income tax expense 5,331 9,548 4,633 (485) 2,267
Earnings before tax (EBT) 16,288 28,228 12,712 (3,140) 9,524
Add: Interest and debt expense 780 805 884 806 778
Earnings before interest and tax (EBIT) 17,068 29,033 13,596 (2,334) 10,302
Add: Depreciation, depletion and amortization 8,270 7,504 7,208 5,521 6,090
Earnings before interest, tax, depreciation and amortization (EBITDA) 25,338 36,537 20,804 3,187 16,392

Based on: 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), 10-K (reporting date: 2019-12-31).

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 increased from 2021 to 2022 but then slightly decreased from 2022 to 2023 not reaching 2021 level.

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) 130,138
Earnings before interest, tax, depreciation and amortization (EBITDA) 25,338
Valuation Ratio
EV/EBITDA 5.14
Benchmarks
EV/EBITDA, Competitors1
Chevron Corp. 6.24
Exxon Mobil Corp. 6.91
Occidental Petroleum Corp. 5.04
Texas Pacific Land Corp. 54.58
EV/EBITDA, Sector
Oil, Gas & Consumable Fuels 6.43
EV/EBITDA, Industry
Energy 6.51

Based on: 10-K (reporting date: 2023-12-31).

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, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 142,912 139,467 131,808 73,692 67,767
Earnings before interest, tax, depreciation and amortization (EBITDA)2 25,338 36,537 20,804 3,187 16,392
Valuation Ratio
EV/EBITDA3 5.64 3.82 6.34 23.12 4.13
Benchmarks
EV/EBITDA, Competitors4
Chevron Corp. 6.34 4.74 7.18 18.57 6.39
Exxon Mobil Corp. 5.81 4.54 7.07 16.97 6.91
Occidental Petroleum Corp. 5.41 3.70 5.30 10.32
Texas Pacific Land Corp. 20.57 22.69 19.54 35.64 12.06
EV/EBITDA, Sector
Oil, Gas & Consumable Fuels 5.95 4.45 6.83 24.68 6.53
EV/EBITDA, Industry
Energy 6.16 4.70 7.08 36.93 7.66

Based on: 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), 10-K (reporting date: 2019-12-31).

1 See details »

2 See details »

3 2023 Calculation
EV/EBITDA = EV ÷ EBITDA
= 142,912 ÷ 25,338 = 5.64

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 decreased from 2021 to 2022 but then increased from 2022 to 2023 not reaching 2021 level.