Stock Analysis on Net

Apache Corp. (NYSE:APA)

This company has been moved to the archive! The financial data has not been updated since August 4, 2016.

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

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

Apache Corp., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012 Dec 31, 2011
Net income (loss) attributable to Apache shareholders (23,119) (5,403) 2,232 2,001 4,584
Add: Net income attributable to noncontrolling interest (409) 343 56
Less: Net loss from discontinued operations, net of tax (771) (517)
Add: Income tax expense (5,469) 1,637 1,928 2,876 3,509
Earnings before tax (EBT) (28,226) (2,906) 4,216 4,877 8,093
Add: Interest expense, net of capitalized interest 259 136 197 175 170
Earnings before interest and tax (EBIT) (27,967) (2,770) 4,413 5,052 8,263
Add: Depreciation, depletion, and amortization 29,372 10,158 6,700 7,109 4,204
Earnings before interest, tax, depreciation and amortization (EBITDA) 1,405 7,388 11,113 12,161 12,467

Based on: 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31), 10-K (reporting date: 2011-12-31).

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. Apache Corp. EBITDA decreased from 2013 to 2014 and from 2014 to 2015.

Enterprise Value to EBITDA Ratio, Current

Apache Corp., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 28,012
Earnings before interest, tax, depreciation and amortization (EBITDA) 1,405
Valuation Ratio
EV/EBITDA 19.94
Benchmarks
EV/EBITDA, Competitors1
Chevron Corp. 6.41
ConocoPhillips 5.57
Exxon Mobil Corp. 7.45
Marathon Petroleum Corp. 4.01
Occidental Petroleum Corp. 5.27
Valero Energy Corp. 3.52

Based on: 10-K (reporting date: 2015-12-31).

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

Apache Corp., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012 Dec 31, 2011
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 23,904 37,486 41,114 42,304 49,628
Earnings before interest, tax, depreciation and amortization (EBITDA)2 1,405 7,388 11,113 12,161 12,467
Valuation Ratio
EV/EBITDA3 17.01 5.07 3.70 3.48 3.98
Benchmarks
EV/EBITDA, Competitors4
Chevron Corp.
ConocoPhillips
Exxon Mobil Corp.
Marathon Petroleum Corp.
Occidental Petroleum Corp.
Valero Energy Corp.

Based on: 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31), 10-K (reporting date: 2011-12-31).

1 See details »

2 See details »

3 2015 Calculation
EV/EBITDA = EV ÷ EBITDA
= 23,904 ÷ 1,405 = 17.01

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. Apache Corp. EV/EBITDA ratio increased from 2013 to 2014 and from 2014 to 2015.