Stock Analysis on Net

Regeneron Pharmaceuticals Inc. (NASDAQ:REGN)

$24.99

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

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

Regeneron Pharmaceuticals Inc., EBITDA calculation

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net income
Add: Income tax expense
Earnings before tax (EBT)
Add: Interest expense
Earnings before interest and tax (EBIT)
Add: Depreciation and amortization
Earnings before interest, tax, depreciation and amortization (EBITDA)

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), 10-K (reporting date: 2020-12-31).


The financial data over the five-year period demonstrates notable fluctuations in key profitability metrics for the company. Observing net income, there is an initial sharp increase from 3,513,200 thousand US dollars in 2020 to 8,075,300 thousand US dollars in 2021, indicating a significant improvement in profitability during this period. However, this peak is followed by a decrease in 2022 to 4,338,400 thousand US dollars and a further decline in 2023 to 3,953,600 thousand US dollars, before registering a moderate rebound in 2024 to 4,412,600 thousand US dollars.

A similar pattern exists in earnings before tax (EBT), which rose substantially from 3,810,400 thousand US dollars in 2020 to 9,325,800 thousand US dollars in 2021. This was followed by a considerable decline to 4,858,800 thousand US dollars in 2022 and a further drop to 4,199,300 thousand US dollars in 2023. The year 2024 shows a positive adjustment with an increase to 4,779,900 thousand US dollars. This trend parallels that of net income, indicating consistent movements in profitability before tax.

Earnings before interest and tax (EBIT) also exhibit a pattern of initial increase followed by decline and slight recovery. EBIT increased from 3,867,300 thousand US dollars in 2020 to 9,383,100 thousand US dollars in 2021. Subsequently, there is a decline over the next two years, falling to 4,918,200 thousand US dollars in 2022 and 4,272,300 thousand US dollars in 2023. The figure then improves to 4,835,100 thousand US dollars in 2024. The movement of EBIT aligns closely with EBT and net income trends, suggesting that operational profitability experienced similar fluctuations.

Lastly, earnings before interest, tax, depreciation, and amortization (EBITDA) follow the same cyclical movement. EBITDA rose from 4,103,200 thousand US dollars in 2020 to a peak of 9,669,300 thousand US dollars in 2021. It then declined to 5,259,600 thousand US dollars in 2022 and further to 4,693,300 thousand US dollars in 2023, before recovering to 5,318,000 thousand US dollars in 2024. This indicates that even after accounting for depreciation and amortization expenses, the company's core earning power displayed a strong rise followed by a moderate decline and partial rebound.

Summary of observed trends:
The company experienced a significant rise in profitability metrics in 2021 across all measures (net income, EBT, EBIT, EBITDA), possibly due to favorable operational or market conditions during that year.
From 2022 to 2023, these earnings figures declined substantially, indicating either increased costs, reduced revenues, or other operational challenges impacting profitability.
The slight recovery observed in 2024 suggests some stabilization or improvement in earnings, though the values did not return to the previous peak seen in 2021.
The consistency of trends across net income, EBT, EBIT, and EBITDA reflects coherent changes at various profit measurement levels, pointing to changes impacting both operational efficiency and overall profitability.

Enterprise Value to EBITDA Ratio, Current

Regeneron Pharmaceuticals Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in thousands)
Enterprise value (EV)
Earnings before interest, tax, depreciation and amortization (EBITDA)
Valuation Ratio
EV/EBITDA
Benchmarks
EV/EBITDA, Competitors1
AbbVie Inc.
Amgen Inc.
Bristol-Myers Squibb Co.
Danaher Corp.
Eli Lilly & Co.
Gilead Sciences Inc.
Johnson & Johnson
Merck & Co. Inc.
Pfizer Inc.
Thermo Fisher Scientific Inc.
Vertex Pharmaceuticals Inc.
EV/EBITDA, Sector
Pharmaceuticals, Biotechnology & Life Sciences
EV/EBITDA, Industry
Health Care

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

Regeneron Pharmaceuticals Inc., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in thousands)
Enterprise value (EV)1
Earnings before interest, tax, depreciation and amortization (EBITDA)2
Valuation Ratio
EV/EBITDA3
Benchmarks
EV/EBITDA, Competitors4
AbbVie Inc.
Amgen Inc.
Bristol-Myers Squibb Co.
Danaher Corp.
Eli Lilly & Co.
Gilead Sciences Inc.
Johnson & Johnson
Merck & Co. Inc.
Pfizer Inc.
Thermo Fisher Scientific Inc.
Vertex Pharmaceuticals Inc.
EV/EBITDA, Sector
Pharmaceuticals, Biotechnology & Life Sciences
EV/EBITDA, Industry
Health Care

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), 10-K (reporting date: 2020-12-31).

1 See details »

2 See details »

3 2024 Calculation
EV/EBITDA = EV ÷ EBITDA
= ÷ =

4 Click competitor name to see calculations.


Enterprise Value (EV)
The enterprise value exhibited an overall upward trend from 2020 to 2023, increasing significantly from approximately 52.1 billion US dollars to 94.6 billion US dollars. However, in 2024, a notable decline was observed, with the value dropping to approximately 72.0 billion US dollars. This downward movement after a period of growth may suggest market reassessment or changes in the company's perceived value.
Earnings Before Interest, Tax, Depreciation, and Amortization (EBITDA)
EBITDA values showed considerable volatility over the observed period. Starting at around 4.1 billion US dollars in 2020, there was a strong increase in 2021, reaching nearly 9.7 billion US dollars. Subsequently, EBITDA declined sharply in 2022 to approximately 5.3 billion US dollars and continued to decrease slightly in 2023 to about 4.7 billion US dollars. In 2024, a modest recovery occurred with EBITDA rising to approximately 5.3 billion US dollars. Overall, EBITDA has not maintained consistent growth, indicating fluctuations in operational profitability.
EV/EBITDA Ratio
The EV/EBITDA ratio presented significant variation during the period. The ratio started at a relatively high multiple of 12.7 in 2020, decreased substantially to 6.68 in 2021, which corresponds to the sharp increase in EBITDA relative to enterprise value. Following this, the ratio increased sharply in 2022 and 2023, reaching peak values of 15.27 and 20.16 respectively, likely influenced by the decline in EBITDA amid rising enterprise value. In 2024, the ratio decreased again to 13.55, reflecting the combination of a decrease in EV and a modest recovery in EBITDA. The fluctuations suggest changing market perceptions of the company's earnings relative to its valuation.