Stock Analysis on Net

NXP Semiconductors N.V. (NASDAQ:NXPI)

This company has been moved to the archive! The financial data has not been updated since July 26, 2022.

Enterprise Value to EBITDA (EV/EBITDA) 

Microsoft Excel

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

NXP Semiconductors N.V., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Net income attributable to stockholders 1,871 52 243 2,208 2,215
Add: Net income attributable to noncontrolling interest 35 28 29 50 57
Add: Income tax expense 272 (83) 20 176 (483)
Earnings before tax (EBT) 2,178 (3) 292 2,434 1,789
Add: Interest expense 369 362 370 273 310
Earnings before interest and tax (EBIT) 2,547 359 662 2,707 2,099
Add: Depreciation and amortization 1,262 1,988 2,047 1,987 2,173
Earnings before interest, tax, depreciation and amortization (EBITDA) 3,809 2,347 2,709 4,694 4,272

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 20-F (reporting date: 2018-12-31), 20-F (reporting date: 2017-12-31).

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. NXP Semiconductors N.V. EBITDA decreased from 2019 to 2020 but then increased from 2020 to 2021 exceeding 2019 level.

Enterprise Value to EBITDA Ratio, Current

NXP Semiconductors N.V., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 53,797
Earnings before interest, tax, depreciation and amortization (EBITDA) 3,809
Valuation Ratio
EV/EBITDA 14.12
Benchmarks
EV/EBITDA, Competitors1
Advanced Micro Devices Inc. 57.08
Analog Devices Inc. 19.19
Applied Materials Inc. 18.11
Broadcom Inc. 42.02
First Solar Inc. 15.88
Intel Corp. 12.16
KLA Corp. 23.49
Lam Research Corp. 19.96
Micron Technology Inc. 13.51
NVIDIA Corp. 99.92
Qualcomm Inc. 19.79
Texas Instruments Inc. 22.06
EV/EBITDA, Sector
Semiconductors & Semiconductor Equipment 51.44
EV/EBITDA, Industry
Information Technology 37.79

Based on: 10-K (reporting date: 2021-12-31).

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

NXP Semiconductors N.V., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 58,239 54,993 38,605 32,345 42,945
Earnings before interest, tax, depreciation and amortization (EBITDA)2 3,809 2,347 2,709 4,694 4,272
Valuation Ratio
EV/EBITDA3 15.29 23.43 14.25 6.89 10.05
Benchmarks
EV/EBITDA, Competitors4
Advanced Micro Devices Inc. 34.19 62.10 82.59
Analog Devices Inc. 38.55 23.61 18.67 14.37
Applied Materials Inc. 17.54 16.82 14.60 6.24
Broadcom Inc. 19.72 18.89 16.32 12.20
First Solar Inc. 7.64 12.99 32.49
Intel Corp. 6.02 6.40 8.73
KLA Corp. 19.26 18.10 14.14
Lam Research Corp. 16.94 18.35 10.69
Micron Technology Inc. 6.05 6.46 3.90
NVIDIA Corp. 58.98 52.92 21.08
Qualcomm Inc. 12.76 19.49 10.55 28.47
Texas Instruments Inc. 15.54 21.75 17.73
EV/EBITDA, Sector
Semiconductors & Semiconductor Equipment 15.47 14.72 11.61
EV/EBITDA, Industry
Information Technology 20.64 19.71 14.59

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 20-F (reporting date: 2018-12-31), 20-F (reporting date: 2017-12-31).

1 See details »

2 See details »

3 2021 Calculation
EV/EBITDA = EV ÷ EBITDA
= 58,239 ÷ 3,809 = 15.29

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. NXP Semiconductors N.V. EV/EBITDA ratio increased from 2019 to 2020 but then slightly decreased from 2020 to 2021 not reaching 2019 level.