Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)
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).
The financial performance from 2019 to 2023 is characterized by a period of volatility followed by a substantial recovery and a subsequent slight moderation. A significant contraction in profitability occurred in 2020, followed by a strong growth trajectory that peaked in 2022 across all measured earnings metrics.
- EBITDA Trend Analysis
- EBITDA experienced a sharp decline of approximately 43% between 2019 and 2020, falling from 411,161 thousand to 234,057 thousand. A robust recovery followed, with EBITDA increasing for two consecutive years to reach a peak of 584,231 thousand in 2022, a 149% increase from the 2020 low. A modest contraction of 8.9% was observed in 2023, with the value settling at 532,318 thousand.
- Operating Structure and Depreciation
- A consistently narrow gap between EBIT and EBITDA indicates that depreciation and amortization expenses remain low relative to total earnings. These non-cash charges remained stable, fluctuating between approximately 8.9 million and 16.3 million over the five-year period, which suggests a business model with low capital intensity.
- Earnings Conversion and Capital Structure
- The identical values for Earnings Before Tax (EBT) and Earnings Before Interest and Tax (EBIT) across all reported years indicate an absence of interest expenses, suggesting a capital structure with little to no debt. The primary variance between EBITDA and Net Income is attributable to tax obligations, with Net Income closely mirroring the volatility and growth patterns of EBITDA, peaking at 446,362 thousand in 2022.
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
| Selected Financial Data (US$ in thousands) | |
| Enterprise value (EV) | 29,822,736) |
| Earnings before interest, tax, depreciation and amortization (EBITDA) | 532,318) |
| Valuation Ratio | |
| EV/EBITDA | 56.02 |
| Benchmarks | |
| EV/EBITDA, Competitors1 | |
| Chevron Corp. | 11.22 |
| ConocoPhillips | 7.16 |
| ExxonMobil Holdings Corp. | 10.53 |
| EV/EBITDA, Sector | |
| Oil, Gas & Consumable Fuels | 8.85 |
| EV/EBITDA, Industry | |
| Energy | 8.92 |
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
| Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in thousands) | ||||||
| Enterprise value (EV)1 | 10,949,083) | 13,255,177) | 7,410,929) | 8,342,714) | 4,956,658) | |
| Earnings before interest, tax, depreciation and amortization (EBITDA)2 | 532,318) | 584,231) | 379,274) | 234,057) | 411,161) | |
| Valuation Ratio | ||||||
| EV/EBITDA3 | 20.57 | 22.69 | 19.54 | 35.64 | 12.06 | |
| Benchmarks | ||||||
| EV/EBITDA, Competitors4 | ||||||
| Chevron Corp. | 6.34 | 4.74 | 7.18 | — | — | |
| ConocoPhillips | 5.64 | 3.82 | 6.34 | — | — | |
| ExxonMobil Holdings Corp. | 5.81 | 4.54 | 7.07 | — | — | |
| EV/EBITDA, Sector | ||||||
| Oil, Gas & Consumable Fuels | 5.95 | 4.47 | 6.97 | — | — | |
| EV/EBITDA, Industry | ||||||
| Energy | 6.18 | 4.75 | 7.24 | — | — | |
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).
3 2023 Calculation
EV/EBITDA = EV ÷ EBITDA
= 10,949,083 ÷ 532,318 = 20.57
4 Click competitor name to see calculations.
The five-year period analyzed shows significant volatility in both Enterprise Value (EV) and EBITDA, resulting in fluctuating valuation multiples. The EV/EBITDA ratio transitioned from a relatively low multiple in 2019 to a higher, more volatile range over the subsequent four years, indicating a shift in market valuation relative to operational earnings.
- Enterprise Value Trends
- Enterprise Value exhibited substantial growth and volatility, increasing from approximately US$ 4.96 billion in 2019 to a peak of US$ 13.26 billion in 2022. Following this peak, a contraction occurred, with the value moderating to US$ 10.95 billion by the end of 2023.
- EBITDA Performance
- EBITDA experienced a sharp decline in 2020, falling to US$ 234.1 million from US$ 411.2 million in 2019. A consistent recovery trend followed, with earnings reaching a period high of US$ 584.2 million in 2022 and remaining robust at US$ 532.3 million in 2023.
- EV/EBITDA Ratio Analysis
- The valuation multiple reached an extreme peak of 35.64 in 2020, primarily driven by the divergence between an increasing Enterprise Value and a contracting EBITDA. From 2021 through 2023, the ratio stabilized within a narrower range between 19.54 and 22.69. While this represents a normalization from the 2020 spike, the current valuation multiple remains significantly elevated compared to the 12.06 ratio observed in 2019.
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?