Stock Analysis on Net

Cummins Inc. (NYSE:CMI)

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

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

Cummins Inc., 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 attributable to Cummins Inc. 735 2,151 2,131 1,789 2,260
Add: Net income attributable to noncontrolling interest 105 32 33 22 8
Add: Income tax expense 786 636 587 527 566
Earnings before tax (EBT) 1,626 2,819 2,751 2,338 2,834
Add: Interest expense 375 199 111 100 109
Earnings before interest and tax (EBIT) 2,001 3,018 2,862 2,438 2,943
Add: Depreciation and amortization 1,024 784 662 673 672
Earnings before interest, tax, depreciation and amortization (EBITDA) 3,025 3,802 3,524 3,111 3,615

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. Cummins Inc. EBITDA increased from 2021 to 2022 but then decreased significantly from 2022 to 2023.

Enterprise Value to EBITDA Ratio, Current

Cummins Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 46,309
Earnings before interest, tax, depreciation and amortization (EBITDA) 3,025
Valuation Ratio
EV/EBITDA 15.31
Benchmarks
EV/EBITDA, Competitors1
Boeing Co. 60.04
Caterpillar Inc. 12.84
Eaton Corp. plc 27.78
General Electric Co. 13.24
Honeywell International Inc. 15.26
Lockheed Martin Corp. 12.13
RTX Corp. 17.90
EV/EBITDA, Sector
Capital Goods 16.61
EV/EBITDA, Industry
Industrials 15.74

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

Cummins Inc., 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 41,445 41,393 33,733 37,421 26,544
Earnings before interest, tax, depreciation and amortization (EBITDA)2 3,025 3,802 3,524 3,111 3,615
Valuation Ratio
EV/EBITDA3 13.70 10.89 9.57 12.03 7.34
Benchmarks
EV/EBITDA, Competitors4
Boeing Co. 71.32 284.02
Caterpillar Inc. 12.16 13.86 12.43 19.87 9.66
Eaton Corp. plc 24.91 19.18 17.06 22.11 12.86
General Electric Co. 11.06 14.82 95.57 9.35 13.66
Honeywell International Inc. 15.55 18.01 15.57 20.21 14.95
Lockheed Martin Corp. 11.71 14.98 11.97 9.97 14.86
RTX Corp. 16.62 14.92 15.48 41.71 12.60
EV/EBITDA, Sector
Capital Goods 15.93 18.44 19.12 23.95 15.70
EV/EBITDA, Industry
Industrials 15.57 16.80 15.95 26.00 17.09

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
= 41,445 ÷ 3,025 = 13.70

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. Cummins Inc. EV/EBITDA ratio increased from 2021 to 2022 and from 2022 to 2023.