Stock Analysis on Net

ConocoPhillips (NYSE:COP)

Enterprise Value to EBITDA (EV/EBITDA) 

Microsoft Excel

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

ConocoPhillips, EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net income (loss) attributable to ConocoPhillips 9,245 10,957 18,680 8,079 (2,701)
Add: Net income attributable to noncontrolling interest 46
Add: Income tax expense 4,427 5,331 9,548 4,633 (485)
Earnings before tax (EBT) 13,672 16,288 28,228 12,712 (3,140)
Add: Interest and debt expense 783 780 805 884 806
Earnings before interest and tax (EBIT) 14,455 17,068 29,033 13,596 (2,334)
Add: Depreciation, depletion and amortization 9,599 8,270 7,504 7,208 5,521
Earnings before interest, tax, depreciation and amortization (EBITDA) 24,054 25,338 36,537 20,804 3,187

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).

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. ConocoPhillips EBITDA decreased from 2022 to 2023 and from 2023 to 2024.

Enterprise Value to EBITDA Ratio, Current

ConocoPhillips, current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 131,426
Earnings before interest, tax, depreciation and amortization (EBITDA) 24,054
Valuation Ratio
EV/EBITDA 5.46
Benchmarks
EV/EBITDA, Competitors1
Chevron Corp. 5.76
Expand Energy Corp. 29.73
Exxon Mobil Corp. 6.68
Occidental Petroleum Corp. 5.54
EV/EBITDA, Sector
Oil, Gas & Consumable Fuels 6.28
EV/EBITDA, Industry
Energy 6.30

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

ConocoPhillips, 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 millions)
Enterprise value (EV)1 142,203 142,912 139,467 131,808 73,692
Earnings before interest, tax, depreciation and amortization (EBITDA)2 24,054 25,338 36,537 20,804 3,187
Valuation Ratio
EV/EBITDA3 5.91 5.64 3.82 6.34 23.12
Benchmarks
EV/EBITDA, Competitors4
Chevron Corp. 6.50 6.34 4.74 7.18 18.57
Expand Energy Corp. 28.80 2.49 2.45 1.34
Exxon Mobil Corp. 6.88 5.81 4.54 7.07 16.97
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 24.59
EV/EBITDA, Industry
Energy 6.76 6.01 4.60 6.74 36.95

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
= 142,203 ÷ 24,054 = 5.91

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. ConocoPhillips EV/EBITDA ratio increased from 2022 to 2023 and from 2023 to 2024.