Stock Analysis on Net

Oracle Corp. (NYSE:ORCL)

Enterprise Value to EBITDA (EV/EBITDA) 

Microsoft Excel

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

Oracle Corp., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019 May 31, 2018
Net income 8,503 6,717 13,746 10,135 11,083 3,825
Add: Net income attributable to noncontrolling interest 165 184 180 164 152 135
Add: Income tax expense 623 932 (747) 1,928 1,185 9,066
Earnings before tax (EBT) 9,291 7,833 13,179 12,227 12,420 13,026
Add: Interest expense 3,505 2,755 2,496 1,995 2,082 2,025
Earnings before interest and tax (EBIT) 12,796 10,588 15,675 14,222 14,502 15,051
Add: Depreciation 2,526 1,972 1,537 1,382 1,230 1,165
Add: Amortization of intangible assets 3,582 1,150 1,379 1,586 1,689 1,620
Earnings before interest, tax, depreciation and amortization (EBITDA) 18,904 13,710 18,591 17,190 17,421 17,836

Based on: 10-K (reporting date: 2023-05-31), 10-K (reporting date: 2022-05-31), 10-K (reporting date: 2021-05-31), 10-K (reporting date: 2020-05-31), 10-K (reporting date: 2019-05-31), 10-K (reporting date: 2018-05-31).

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

Enterprise Value to EBITDA Ratio, Current

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

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 397,791
Earnings before interest, tax, depreciation and amortization (EBITDA) 18,904
Valuation Ratio
EV/EBITDA 21.04
Benchmarks
EV/EBITDA, Competitors1
Accenture PLC 17.84
Adobe Inc. 26.92
International Business Machines Corp. 14.41
Intuit Inc. 44.62
Microsoft Corp. 28.46
Palo Alto Networks Inc. 107.95
Salesforce Inc. 28.82
ServiceNow Inc. 93.85
Synopsys Inc. 50.90
EV/EBITDA, Sector
Software & Services 28.08
EV/EBITDA, Industry
Information Technology 28.50

Based on: 10-K (reporting date: 2023-05-31).

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

Oracle Corp., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019 May 31, 2018
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 412,025 234,771 256,153 198,329 206,124 169,425
Earnings before interest, tax, depreciation and amortization (EBITDA)2 18,904 13,710 18,591 17,190 17,421 17,836
Valuation Ratio
EV/EBITDA3 21.80 17.12 13.78 11.54 11.83 9.50
Benchmarks
EV/EBITDA, Competitors4
Accenture PLC 17.26 14.25 23.31 17.46 15.60 13.79
Adobe Inc. 34.07 22.32 35.44 43.06 41.16 37.27
International Business Machines Corp. 14.41 22.17 12.53 12.28 10.23
Intuit Inc. 38.71 36.22 51.96 35.70 34.27 31.25
Microsoft Corp. 22.92 20.17 24.59 21.74 17.21 15.67
Palo Alto Networks Inc. 85.08 515.16 349.95 117.16
Salesforce Inc. 38.42 38.91 33.92 49.78 56.71
ServiceNow Inc. 96.48 104.30 147.45 220.91 187.17
Synopsys Inc. 54.59 36.73 53.43 42.24 26.98 21.34
EV/EBITDA, Sector
Software & Services 24.33 21.63 24.66 22.06 17.87
EV/EBITDA, Industry
Information Technology 23.37 18.28 20.37 19.53 14.42

Based on: 10-K (reporting date: 2023-05-31), 10-K (reporting date: 2022-05-31), 10-K (reporting date: 2021-05-31), 10-K (reporting date: 2020-05-31), 10-K (reporting date: 2019-05-31), 10-K (reporting date: 2018-05-31).

1 See details »

2 See details »

3 2023 Calculation
EV/EBITDA = EV ÷ EBITDA
= 412,025 ÷ 18,904 = 21.80

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. Oracle Corp. EV/EBITDA ratio increased from 2021 to 2022 and from 2022 to 2023.