AI Tokens
Stock Analysis on Net

Hess Corp. (NYSE:HES)

This company has been moved to the archive! The financial data has not been updated since November 2, 2023.

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

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

Hess Corp., 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 (loss) attributable to Hess Corporation 2,096 559 (3,093) (408) (282)
Add: Net income attributable to noncontrolling interest 351 331 254 168 167
Add: Income tax expense 1,099 600 (11) 461 335
Earnings before tax (EBT) 3,546 1,490 (2,850) 221 220
Add: Interest expense 493 481 468 380 399
Earnings before interest and tax (EBIT) 4,039 1,971 (2,382) 601 619
Add: Depreciation, depletion and amortization 1,703 1,528 2,074 2,122 1,883
Earnings before interest, tax, depreciation and amortization (EBITDA) 5,742 3,499 (308) 2,723 2,502

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 performance from 2018 to 2022 is characterized by significant volatility, marked by a severe contraction in 2020 followed by a robust recovery and expansion in subsequent years. A clear V-shaped trend is evident across all profitability metrics, indicating a period of extreme operational stress followed by substantial growth in earnings power.

EBITDA Performance
Earnings before interest, tax, depreciation and amortization showed moderate growth between 2018 and 2019, rising from 2,502 million to 2,723 million. A sharp reversal occurred in 2020, with the figure falling to a negative 308 million. However, a rapid recovery ensued, with EBITDA climbing to 3,499 million in 2021 and reaching a peak of 5,742 million by the end of 2022, representing a significant increase in operational cash flow generation.
Operating and Pre-tax Earnings
Both EBIT and EBT mirrored the trajectory of EBITDA but exhibited greater sensitivity to the 2020 downturn. EBIT plummeted from 601 million in 2019 to negative 2,382 million in 2020, while EBT dropped to negative 2,850 million in the same period. The subsequent rebound was aggressive, with EBIT rising to 4,039 million and EBT reaching 3,546 million by 2022, signaling a return to strong operational profitability.
Net Income Trends
The company experienced a sustained period of net losses from 2018 through 2020, with the deficit deepening from 282 million in 2018 to a peak loss of 3,093 million in 2020. A pivot to profitability was achieved in 2021 with a net income of 559 million, which accelerated sharply to 2,096 million in 2022.
Analysis of Non-Cash Charges and Leverage
A substantial divergence is observed between EBITDA and EBIT throughout the period, particularly in 2022 where the gap expanded to 1,703 million. This indicates significant depreciation and amortization expenses relative to operating earnings. Furthermore, the consistent gap between EBIT and EBT suggests the presence of steady interest obligations that impacted the bottom line during the volatile 2020 period.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Enterprise Value to EBITDA Ratio, Current

Hess Corp., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 52,021
Earnings before interest, tax, depreciation and amortization (EBITDA) 5,742
Valuation Ratio
EV/EBITDA 9.06
Benchmarks
EV/EBITDA, Competitors1
Chevron Corp. 12.30
ConocoPhillips 8.06
Exxon Mobil Corp. 11.94
EV/EBITDA, Sector
Oil, Gas & Consumable Fuels 7.07
EV/EBITDA, Industry
Energy 7.25

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

Hess Corp., 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 49,180 38,098 27,881 26,579 22,717
Earnings before interest, tax, depreciation and amortization (EBITDA)2 5,742 3,499 (308) 2,723 2,502
Valuation Ratio
EV/EBITDA3 8.56 10.89 — 9.76 9.08
Benchmarks
EV/EBITDA, Competitors4
Chevron Corp. 4.74 7.18 — — —
ConocoPhillips 3.82 6.34 — — —
Exxon Mobil Corp. 4.54 7.07 — — —
EV/EBITDA, Sector
Oil, Gas & Consumable Fuels 4.47 6.97 — — —
EV/EBITDA, Industry
Energy 4.75 7.24 — — —

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
= 49,180 ÷ 5,742 = 8.56

4 Click competitor name to see calculations.


The financial trajectory from 2018 to 2022 demonstrates a consistent increase in enterprise value coupled with significant volatility in operational earnings. While the total valuation grew steadily, earnings before interest, tax, depreciation, and amortization experienced a sharp contraction in 2020 before rebounding strongly in the subsequent two years.

Enterprise Value Progression
Enterprise value exhibited a continuous upward trend throughout the period, increasing from 22,717 million USD in 2018 to 49,180 million USD by 2022. The growth accelerated notably after 2020, with the valuation more than doubling over the five-year span.
EBITDA Volatility and Recovery
Operational earnings showed a period of instability, moving from 2,502 million USD in 2018 to a deficit of 308 million USD in 2020. This downturn was followed by a rapid recovery, with EBITDA rising to 3,499 million USD in 2021 and reaching a peak of 5,742 million USD in 2022, indicating a significant strengthening of cash flow generation.
EV/EBITDA Ratio Analysis
The EV/EBITDA ratio increased from 9.08 in 2018 to 10.89 in 2021, with a gap in 2020 due to negative earnings. By 2022, the ratio compressed to 8.56, its lowest level in the observed period. This decline suggests that the growth in EBITDA significantly outpaced the growth in enterprise value during the final year, resulting in a more favorable valuation multiple.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?