Stock Analysis on Net

O’Reilly Automotive Inc. (NASDAQ:ORLY)

This company has been moved to the archive! The financial data has not been updated since November 8, 2022.

Enterprise Value to EBITDA (EV/EBITDA) 

Microsoft Excel

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

O’Reilly Automotive Inc., EBITDA calculation

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Net income 2,164,685 1,752,302 1,391,042 1,324,487 1,133,804
Add: Income tax expense 617,229 514,103 399,287 369,600 504,000
Earnings before tax (EBT) 2,781,914 2,266,405 1,790,329 1,694,087 1,637,804
Add: Interest expense 144,768 161,126 139,975 122,129 91,349
Earnings before interest and tax (EBIT) 2,926,682 2,427,531 1,930,304 1,816,216 1,729,153
Add: Depreciation and amortization of property, equipment and intangibles 328,217 314,635 270,875 258,937 233,845
Earnings before interest, tax, depreciation and amortization (EBITDA) 3,254,899 2,742,166 2,201,179 2,075,153 1,962,998

Based on: 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), 10-K (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. O’Reilly Automotive Inc. EBITDA increased from 2019 to 2020 and from 2020 to 2021.

Enterprise Value to EBITDA Ratio, Current

O’Reilly Automotive Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in thousands)
Enterprise value (EV) 55,622,513
Earnings before interest, tax, depreciation and amortization (EBITDA) 3,254,899
Valuation Ratio
EV/EBITDA 17.09
Benchmarks
EV/EBITDA, Competitors1
Amazon.com Inc. 24.27
Home Depot Inc. 16.97
Lowe’s Cos. Inc. 13.49
TJX Cos. Inc. 18.21
EV/EBITDA, Sector
Consumer Discretionary Distribution & Retail 26.85
EV/EBITDA, Industry
Consumer Discretionary 23.81

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

O’Reilly Automotive Inc., 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 thousands)
Enterprise value (EV)1 46,704,845 35,063,126 31,466,172 32,224,896 23,363,639
Earnings before interest, tax, depreciation and amortization (EBITDA)2 3,254,899 2,742,166 2,201,179 2,075,153 1,962,998
Valuation Ratio
EV/EBITDA3 14.35 12.79 14.30 15.53 11.90
Benchmarks
EV/EBITDA, Competitors4
Amazon.com Inc. 21.27 32.24 26.57
Home Depot Inc. 16.53 12.34 13.36
Lowe’s Cos. Inc. 14.41 8.98 18.22
TJX Cos. Inc. 65.35 10.33 12.61
EV/EBITDA, Sector
Consumer Discretionary Distribution & Retail 20.16 24.23 21.23
EV/EBITDA, Industry
Consumer Discretionary 21.16 29.01 17.75

Based on: 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), 10-K (reporting date: 2017-12-31).

1 See details »

2 See details »

3 2021 Calculation
EV/EBITDA = EV ÷ EBITDA
= 46,704,845 ÷ 3,254,899 = 14.35

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. O’Reilly Automotive Inc. EV/EBITDA ratio decreased from 2019 to 2020 but then increased from 2020 to 2021 exceeding 2019 level.