Stock Analysis on Net

Expand Energy Corp. (NASDAQ:EXE)

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

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

Expand Energy Corp., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Net income (loss) (714) 2,419 4,936 6,328
Add: Income tax expense (127) 698 (1,285) (106)
Earnings before tax (EBT) (841) 3,117 3,651 6,222
Add: Interest expense 123 104 160 84
Earnings before interest and tax (EBIT) (718) 3,221 3,811 6,306
Add: Depreciation, depletion and amortization 1,729 1,527 1,753 991
Earnings before interest, tax, depreciation and amortization (EBITDA) 1,011 4,748 5,564 7,297

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).

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. Expand Energy Corp. EBITDA decreased from 2022 to 2023 and from 2023 to 2024.

Enterprise Value to EBITDA Ratio, Current

Expand Energy Corp., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 29,351
Earnings before interest, tax, depreciation and amortization (EBITDA) 1,011
Valuation Ratio
EV/EBITDA 29.03
Benchmarks
EV/EBITDA, Competitors1
Chevron Corp. 5.67
ConocoPhillips 5.33
Exxon Mobil Corp. 6.45
Occidental Petroleum Corp. 5.39
EV/EBITDA, Sector
Oil, Gas & Consumable Fuels 6.11
EV/EBITDA, Industry
Energy 6.13

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

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

Expand Energy Corp., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 29,120 11,842 13,638 9,771
Earnings before interest, tax, depreciation and amortization (EBITDA)2 1,011 4,748 5,564 7,297
Valuation Ratio
EV/EBITDA3 28.80 2.49 2.45 1.34
Benchmarks
EV/EBITDA, Competitors4
Chevron Corp. 6.50 6.34 4.74 7.18
ConocoPhillips 5.91 5.64 3.82 6.34
Exxon Mobil Corp. 6.88 5.81 4.54 7.07
Occidental Petroleum Corp. 6.22 5.41 3.70 5.30
EV/EBITDA, Sector
Oil, Gas & Consumable Fuels 6.71 5.81 4.35 6.50
EV/EBITDA, Industry
Energy 6.76 6.01 4.60 6.74

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).

1 See details »

2 See details »

3 2024 Calculation
EV/EBITDA = EV ÷ EBITDA
= 29,120 ÷ 1,011 = 28.80

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. Expand Energy Corp. EV/EBITDA ratio increased from 2022 to 2023 and from 2023 to 2024.