Stock Analysis on Net

Cadence Design Systems Inc. (NASDAQ:CDNS)

Enterprise Value to EBITDA (EV/EBITDA) 

Microsoft Excel

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

Cadence Design Systems Inc., EBITDA calculation

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 28, 2019
Net income 1,041,144 848,952 695,955 590,644 988,979
Add: Income tax expense 240,782 196,411 72,480 42,104 (510,011)
Earnings before tax (EBT) 1,281,926 1,045,363 768,435 632,748 478,968
Add: Interest expense 36,185 22,934 16,980 20,749 18,829
Earnings before interest and tax (EBIT) 1,318,111 1,068,297 785,415 653,497 497,797
Add: Depreciation and amortization 145,292 132,088 142,308 145,653 122,789
Earnings before interest, tax, depreciation and amortization (EBITDA) 1,463,403 1,200,385 927,723 799,150 620,586

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: 2019-12-28).

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. Cadence Design Systems Inc. EBITDA increased from 2021 to 2022 and from 2022 to 2023.

Enterprise Value to EBITDA Ratio, Current

Cadence Design Systems Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in thousands)
Enterprise value (EV) 73,624,639
Earnings before interest, tax, depreciation and amortization (EBITDA) 1,463,403
Valuation Ratio
EV/EBITDA 50.31
Benchmarks
EV/EBITDA, Competitors1
Accenture PLC 21.22
Adobe Inc. 24.59
CrowdStrike Holdings Inc. 356.42
International Business Machines Corp. 19.58
Intuit Inc. 35.83
Microsoft Corp. 23.28
Oracle Corp. 26.37
Palantir Technologies Inc. 468.74
Palo Alto Networks Inc. 101.58
Salesforce Inc. 32.84
ServiceNow Inc. 83.93
Synopsys Inc. 39.22
EV/EBITDA, Sector
Software & Services 32.80
EV/EBITDA, Industry
Information Technology 37.68

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

Cadence Design Systems Inc., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 28, 2019
Selected Financial Data (US$ in thousands)
Enterprise value (EV)1 81,383,702 50,546,221 36,751,293 36,562,087 19,637,403
Earnings before interest, tax, depreciation and amortization (EBITDA)2 1,463,403 1,200,385 927,723 799,150 620,586
Valuation Ratio
EV/EBITDA3 55.61 42.11 39.61 45.75 31.64
Benchmarks
EV/EBITDA, Competitors4
Accenture PLC 17.26 14.25 23.31 17.46 15.60
Adobe Inc. 34.07 22.32 35.44 43.06 41.16
CrowdStrike Holdings Inc.
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
Microsoft Corp. 22.92 20.17 24.59 21.74 17.21
Oracle Corp. 21.80 17.12 13.78 11.54 11.83
Palantir Technologies Inc. 175.93
Palo Alto Networks Inc. 85.08 515.19 349.99 117.18
Salesforce Inc. 38.42 38.91 33.92 49.78 56.71
ServiceNow Inc. 96.48 104.30 147.45 220.91
Synopsys Inc. 54.59 36.73 53.43 42.24 26.98
EV/EBITDA, Sector
Software & Services 25.00 22.24 25.29 22.90
EV/EBITDA, Industry
Information Technology 23.49 18.19 20.35 19.58

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: 2019-12-28).

1 See details »

2 See details »

3 2023 Calculation
EV/EBITDA = EV ÷ EBITDA
= 81,383,702 ÷ 1,463,403 = 55.61

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. Cadence Design Systems Inc. EV/EBITDA ratio increased from 2021 to 2022 and from 2022 to 2023.