Stock Analysis on Net

Schlumberger Ltd. (NYSE:SLB)

Enterprise Value to EBITDA (EV/EBITDA) 

Microsoft Excel

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

Schlumberger Ltd., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net income (loss) attributable to SLB 4,461 4,203 3,441 1,881 (10,518)
Add: Net income attributable to noncontrolling interest 118 72 51 47 32
Add: Income tax expense 1,093 1,007 779 446 (812)
Earnings before tax (EBT) 5,672 5,282 4,271 2,374 (11,298)
Add: Interest expense 512 503 490 539 563
Earnings before interest and tax (EBIT) 6,184 5,785 4,761 2,913 (10,735)
Add: Depreciation and amortization, includes depreciation of fixed assets and amortization of intangible assets, exploration data costs and APS investments 2,519 2,312 2,147 2,120 2,566
Earnings before interest, tax, depreciation and amortization (EBITDA) 8,703 8,097 6,908 5,033 (8,169)

Based on: 10-K (reporting date: 2024-12-31), 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).


Net income (loss) attributable to SLB
The net income shows a significant turnaround over the five-year period. Starting with a substantial loss of $10,518 million at the end of 2020, the company shifted to profitability in 2021 with a positive net income of $1,881 million. This upward trend continued steadily, reaching $3,441 million in 2022, $4,203 million in 2023, and $4,461 million in 2024, indicating consistent growth in net profitability.
Earnings before tax (EBT)
EBT mirrored the pattern observed in net income, beginning with a negative figure of $11,298 million in 2020. An improvement was evident in 2021 as earnings before tax became positive at $2,374 million. The growth trend persisted, with EBT increasing to $4,271 million in 2022, then $5,282 million in 2023, and finally $5,672 million in 2024. This suggests enhanced operational performance and a stronger earnings base before taxation.
Earnings before interest and tax (EBIT)
The EBIT data reflects recovery and growth in the company's core operations. Following a loss of $10,735 million in 2020, EBIT improved to $2,913 million in 2021. This value increased substantially in 2022, reaching $4,761 million, and continued to grow to $5,785 million by 2023 and $6,184 million in 2024. The steady increase indicates effective management of operating costs and growing operational profitability.
Earnings before interest, tax, depreciation and amortization (EBITDA)
EBITDA shows an upward trajectory from a low base, beginning at a loss of $8,169 million in 2020. A sharp increase is visible in 2021, with EBITDA reaching $5,033 million. This positive trend continued consistently over the subsequent years, rising to $6,908 million in 2022, $8,097 million in 2023, and $8,703 million in 2024. The increasing EBITDA demonstrates improved cash operating performance and operational efficiency over time.

Enterprise Value to EBITDA Ratio, Current

Schlumberger Ltd., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 57,931
Earnings before interest, tax, depreciation and amortization (EBITDA) 8,703
Valuation Ratio
EV/EBITDA 6.66
Benchmarks
EV/EBITDA, Industry
Energy 6.55

Based on: 10-K (reporting date: 2024-12-31).

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

Schlumberger Ltd., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 66,942 82,899 89,522 67,193 44,665
Earnings before interest, tax, depreciation and amortization (EBITDA)2 8,703 8,097 6,908 5,033 (8,169)
Valuation Ratio
EV/EBITDA3 7.69 10.24 12.96 13.35
Benchmarks
EV/EBITDA, Industry
Energy 6.62 6.11 4.65 7.04 36.95

Based on: 10-K (reporting date: 2024-12-31), 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).

1 See details »

2 See details »

3 2024 Calculation
EV/EBITDA = EV ÷ EBITDA
= 66,942 ÷ 8,703 = 7.69


Enterprise Value (EV)
The enterprise value exhibited a significant upward trend from 2020 to 2022, increasing from approximately $44.7 billion to nearly $89.5 billion. This upward momentum peaked in 2022, followed by a noticeable decline in the subsequent years, dropping to around $66.9 billion by the end of 2024. The peak in 2022 indicates a period of heightened market valuation or asset accumulation, whereas the subsequent decrease may suggest market adjustments or changes in the company's capital structure.
Earnings Before Interest, Tax, Depreciation, and Amortization (EBITDA)
The EBITDA figures demonstrate a dramatic recovery and growth trajectory. In 2020, the EBITDA was significantly negative at approximately -$8.2 billion, reflecting a challenging operational period. However, there was a substantial turnaround in 2021 with EBITDA rising to about $5 billion, followed by continued growth to $8.7 billion in 2024. This indicates improved operational efficiency and profitability over the analysis period, highlighting a successful rebound and ongoing strengthening of earnings capacity.
EV/EBITDA Ratio
The EV/EBITDA ratio is available from 2021 onwards and shows a clear downward trend, decreasing from 13.35 in 2021 to 7.69 by 2024. This decline suggests an improvement in valuation multiples, implying that the company’s earnings increased at a higher rate relative to its enterprise value. The decreasing ratio indicates enhanced operational performance or a market reassessment of the company's valuation, making the company appear more attractively priced in terms of earnings generation over time.