Stock Analysis on Net

DexCom Inc. (NASDAQ:DXCM)

This company has been moved to the archive! The financial data has not been updated since October 26, 2023.

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

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

DexCom Inc., EBITDA calculation

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Net income (loss) 341,200 154,700 493,600 101,100 (127,100)
Add: Income tax expense 49,600 19,200 (268,600) 3,100 600
Earnings before tax (EBT) 390,800 173,900 225,000 104,200 (126,500)
Add: Interest expense 18,600 100,300 84,700 60,300 22,700
Earnings before interest and tax (EBIT) 409,400 274,200 309,700 164,500 (103,800)
Add: Depreciation and amortization 155,900 102,000 67,100 48,700 29,100
Earnings before interest, tax, depreciation and amortization (EBITDA) 565,300 376,200 376,800 213,200 (74,700)

Based on: 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), 10-K (reporting date: 2018-12-31).

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. DexCom Inc. EBITDA decreased from 2020 to 2021 but then increased from 2021 to 2022 exceeding 2020 level.

Enterprise Value to EBITDA Ratio, Current

DexCom Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in thousands)
Enterprise value (EV) 30,908,961
Earnings before interest, tax, depreciation and amortization (EBITDA) 565,300
Valuation Ratio
EV/EBITDA 54.68
Benchmarks
EV/EBITDA, Competitors1
Abbott Laboratories 19.94
Cigna Group 11.05
CVS Health Corp. 7.03
Elevance Health Inc. 8.42
Humana Inc. 5.39
Intuitive Surgical Inc. 74.98
Medtronic PLC 16.19
UnitedHealth Group Inc. 16.07
EV/EBITDA, Sector
Health Care Equipment & Services 15.22
EV/EBITDA, Industry
Health Care 14.98

Based on: 10-K (reporting date: 2022-12-31).

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

DexCom Inc., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in thousands)
Enterprise value (EV)1 41,016,904 38,537,513 38,474,254 22,641,443 12,793,858
Earnings before interest, tax, depreciation and amortization (EBITDA)2 565,300 376,200 376,800 213,200 (74,700)
Valuation Ratio
EV/EBITDA3 72.56 102.44 102.11 106.20
Benchmarks
EV/EBITDA, Competitors4
Abbott Laboratories 15.85 17.42 25.99 21.70
Cigna Group 8.88 9.06 6.31 8.42
CVS Health Corp. 12.42 10.41 8.56 9.43
Elevance Health Inc. 10.26 10.05 7.57 9.05
Humana Inc. 11.59 11.22 6.91 9.30
Intuitive Surgical Inc. 41.52 44.54 59.12 37.53
Medtronic PLC 14.99 24.41 17.92 16.01
UnitedHealth Group Inc. 15.11 17.39 13.39 13.82
EV/EBITDA, Sector
Health Care Equipment & Services 13.86 15.20 12.74 12.95
EV/EBITDA, Industry
Health Care 13.35 13.31 16.61 14.16

Based on: 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), 10-K (reporting date: 2018-12-31).

1 See details »

2 See details »

3 2022 Calculation
EV/EBITDA = EV ÷ EBITDA
= 41,016,904 ÷ 565,300 = 72.56

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. DexCom Inc. EV/EBITDA ratio increased from 2020 to 2021 but then decreased significantly from 2021 to 2022.