Stock Analysis on Net

Costco Wholesale Corp. (NASDAQ:COST)

Enterprise Value to EBITDA (EV/EBITDA) 

Microsoft Excel

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

Costco Wholesale Corp., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Sep 1, 2024 Sep 3, 2023 Aug 28, 2022 Aug 29, 2021 Aug 30, 2020 Sep 1, 2019
Net income attributable to Costco 7,367 6,292 5,844 5,007 4,002 3,659
Add: Net income attributable to noncontrolling interest 71 72 57 45
Add: Income tax expense 2,373 2,195 1,925 1,601 1,308 1,061
Earnings before tax (EBT) 9,740 8,487 7,840 6,680 5,367 4,765
Add: Interest expense 169 160 158 171 160 150
Earnings before interest and tax (EBIT) 9,909 8,647 7,998 6,851 5,527 4,915
Add: Depreciation and amortization 2,237 2,077 1,900 1,781 1,645 1,492
Earnings before interest, tax, depreciation and amortization (EBITDA) 12,146 10,724 9,898 8,632 7,172 6,407

Based on: 10-K (reporting date: 2024-09-01), 10-K (reporting date: 2023-09-03), 10-K (reporting date: 2022-08-28), 10-K (reporting date: 2021-08-29), 10-K (reporting date: 2020-08-30), 10-K (reporting date: 2019-09-01).

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. Costco Wholesale Corp. EBITDA increased from 2022 to 2023 and from 2023 to 2024.

Enterprise Value to EBITDA Ratio, Current

Costco Wholesale Corp., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 419,762
Earnings before interest, tax, depreciation and amortization (EBITDA) 12,146
Valuation Ratio
EV/EBITDA 34.56
Benchmarks
EV/EBITDA, Competitors1
Target Corp. 8.43
Walmart Inc. 21.56
EV/EBITDA, Sector
Consumer Staples Distribution & Retail 26.88
EV/EBITDA, Industry
Consumer Staples 20.51

Based on: 10-K (reporting date: 2024-09-01).

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

Costco Wholesale Corp., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Sep 1, 2024 Sep 3, 2023 Aug 28, 2022 Aug 29, 2021 Aug 30, 2020 Sep 1, 2019
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 399,049 243,035 209,733 195,411 155,588 128,983
Earnings before interest, tax, depreciation and amortization (EBITDA)2 12,146 10,724 9,898 8,632 7,172 6,407
Valuation Ratio
EV/EBITDA3 32.85 22.66 21.19 22.64 21.69 20.13
Benchmarks
EV/EBITDA, Competitors4
Target Corp. 10.37 13.52 9.00 10.35 8.50 7.49
Walmart Inc. 14.63 13.92 13.94 12.01 11.12 13.73
EV/EBITDA, Sector
Consumer Staples Distribution & Retail 15.84 14.18 13.50 12.30 13.73
EV/EBITDA, Industry
Consumer Staples 15.65 15.91 15.94 14.71 18.45

Based on: 10-K (reporting date: 2024-09-01), 10-K (reporting date: 2023-09-03), 10-K (reporting date: 2022-08-28), 10-K (reporting date: 2021-08-29), 10-K (reporting date: 2020-08-30), 10-K (reporting date: 2019-09-01).

1 See details »

2 See details »

3 2024 Calculation
EV/EBITDA = EV ÷ EBITDA
= 399,049 ÷ 12,146 = 32.85

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. Costco Wholesale Corp. EV/EBITDA ratio increased from 2022 to 2023 and from 2023 to 2024.