Stock Analysis on Net

Hess Corp. (NYSE:HES)

$22.49

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
Add: Net income attributable to noncontrolling interest
Add: Income tax expense
Earnings before tax (EBT)
Add: Interest expense
Earnings before interest and tax (EBIT)
Add: Depreciation, depletion and amortization
Earnings before interest, tax, depreciation and amortization (EBITDA)

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 data reveals significant fluctuations in profitability metrics over the period analyzed. The net income attributable to the company demonstrates a pronounced volatility. Initially, there are net losses recorded in 2018 and 2019, with a substantial increase in the loss magnitude in 2020. However, from 2021 onwards, there is a strong recovery, with net income turning positive and increasing markedly through 2022.

Earnings before tax (EBT) show a similar pattern, starting with modest positive values in 2018 and 2019 before plunging into a significant negative figure in 2020. Following this, a robust recovery is evident in 2021 and 2022, with EBT increasing substantially each year, reaching its highest point in the final year reported.

Operating earnings as measured by EBIT follow the same overall trajectory. The values remain positive but relatively stable in the initial two years, then drop sharply into negative territory in 2020. A strong rebound occurs in both 2021 and 2022, with earnings before interest and tax exceeding previous years and reaching their peak in the last reporting year.

Looking at EBITDA, the data indicates generally strong operational cash flow generation capacity, albeit with a notable dip in 2020 where EBITDA turns negative. Before and after this year, EBITDA values are significantly positive and exhibit a rising trend, highlighting improving operational performance. The most recent figures for 2022 show EBITDA at its highest level in the series, suggesting enhanced cash flow potential and operational efficiency.

Profitability Trends
A trend of initial losses transitioning to substantial profits is observed across net income and EBT, highlighting a turnaround in financial performance post-2020.
Operating Income
EBIT follows a correlated path, with a deep negative trough in 2020 and subsequent recovery, pointing towards improved operational management or market conditions in recent years.
Cash Flow Considerations
EBITDA trends support the conclusion of operational recovery and strength, with the spike in 2022 suggesting robust underlying cash generation despite earlier difficulties.
Overall Insight
The data collectively suggest that the company faced significant challenges causing sharp declines in earnings around 2020, followed by a rapid and sustained financial recovery and strengthening performance through 2022.

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)
Earnings before interest, tax, depreciation and amortization (EBITDA)
Valuation Ratio
EV/EBITDA
Benchmarks
EV/EBITDA, Competitors1
Chevron Corp.
ConocoPhillips
Exxon Mobil Corp.
Occidental Petroleum Corp.
EV/EBITDA, Sector
Oil, Gas & Consumable Fuels
EV/EBITDA, Industry
Energy

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
Earnings before interest, tax, depreciation and amortization (EBITDA)2
Valuation Ratio
EV/EBITDA3
Benchmarks
EV/EBITDA, Competitors4
Chevron Corp.
ConocoPhillips
Exxon Mobil Corp.
Occidental Petroleum Corp.
EV/EBITDA, Sector
Oil, Gas & Consumable Fuels
EV/EBITDA, Industry
Energy

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
= ÷ =

4 Click competitor name to see calculations.


The financial data reveals several noteworthy trends in key performance indicators over the five-year period analyzed.

Enterprise Value (EV)
The enterprise value demonstrates a consistent upward trajectory, increasing from approximately $22.7 billion in 2018 to nearly $49.2 billion in 2022. This reflects significant growth in the market valuation or debt and equity attributable to the company over the period.
Earnings Before Interest, Tax, Depreciation, and Amortization (EBITDA)
EBITDA showed variability during the time frame. It increased modestly from $2.5 billion in 2018 to $2.7 billion in 2019, but in 2020 it registered a negative figure of -$308 million, indicating operational challenges or extraordinary events impacting profitability that year. This was followed by a substantial recovery and growth, with EBITDA rising to $3.5 billion in 2021 and further to $5.7 billion in 2022, representing a strong rebound and improved operational performance.
EV/EBITDA Ratio
The EV/EBITDA ratio generally fluctuated within a range, moving from 9.08 in 2018 to a peak near 10.89 in 2021, before declining to 8.56 in 2022. The missing ratio for 2020 corresponds to the negative EBITDA figure, making the ratio calculation inapplicable for that year. The overall trends in this multiple suggest periods of varying market valuation relative to operational earnings, with the lowest ratio in 2022 potentially indicating improved earnings relative to enterprise value.

In summary, the company experienced a volatility in earnings with a notable negative EBITDA in 2020 but showed robust recovery in the subsequent years. The increasing enterprise value alongside improved EBITDA in the latter years led to a decrease in the EV/EBITDA multiple by 2022, which may imply enhanced operational efficiency or investor perception of reduced risk.