Stock Analysis on Net

Lockheed Martin Corp. (NYSE:LMT)

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

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

Lockheed Martin Corp., 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 earnings 6,920 5,732 6,315 6,833 6,230
Less: Net loss from discontinued operations (55)
Add: Income tax expense 1,178 948 1,235 1,347 1,011
Earnings before tax (EBT) 8,098 6,680 7,550 8,235 7,241
Add: Interest expense 916 623 569 591 653
Earnings before interest and tax (EBIT) 9,014 7,303 8,119 8,826 7,894
Add: Depreciation and amortization 1,430 1,404 1,364 1,290 1,189
Earnings before interest, tax, depreciation and amortization (EBITDA) 10,444 8,707 9,483 10,116 9,083

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. Lockheed Martin Corp. EBITDA decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Enterprise Value to EBITDA Ratio, Current

Lockheed Martin Corp., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 127,535
Earnings before interest, tax, depreciation and amortization (EBITDA) 10,444
Valuation Ratio
EV/EBITDA 12.21
Benchmarks
EV/EBITDA, Competitors1
Boeing Co. 59.93
Caterpillar Inc. 12.66
Cummins Inc. 15.33
Eaton Corp. plc 27.20
General Electric Co. 13.15
Honeywell International Inc. 15.23
RTX Corp. 17.95
EV/EBITDA, Sector
Capital Goods 16.53
EV/EBITDA, Industry
Industrials 15.69

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

Lockheed Martin Corp., 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)1 122,260 130,388 113,509 100,886 135,002
Earnings before interest, tax, depreciation and amortization (EBITDA)2 10,444 8,707 9,483 10,116 9,083
Valuation Ratio
EV/EBITDA3 11.71 14.98 11.97 9.97 14.86
Benchmarks
EV/EBITDA, Competitors4
Boeing Co. 71.32 284.02
Caterpillar Inc. 12.16 13.86 12.43 19.87 9.66
Cummins Inc. 13.70 10.89 9.57 12.03 7.34
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
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
= 122,260 ÷ 10,444 = 11.71

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. Lockheed Martin Corp. EV/EBITDA ratio increased from 2021 to 2022 but then decreased significantly from 2022 to 2023.