Stock Analysis on Net

EMC Corp. (NYSE:EMC)

This company has been moved to the archive! The financial data has not been updated since August 8, 2016.

Enterprise Value to EBITDA (EV/EBITDA) 

Microsoft Excel

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

EMC 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 attributable to EMC Corporation 1,990 2,714 2,889 2,733 2,461
Add: Net income attributable to noncontrolling interest 182 180 204 153 148
Add: Income tax expense 710 868 772 918 640
Earnings before tax (EBT) 2,882 3,762 3,865 3,804 3,249
Add: Interest expense 164 147 156 79 170
Earnings before interest and tax (EBIT) 3,046 3,909 4,021 3,883 3,420
Add: Depreciation and amortization 1,907 1,864 1,665 1,528 1,422
Earnings before interest, tax, depreciation and amortization (EBITDA) 4,953 5,773 5,686 5,410 4,841

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. EMC Corp. EBITDA increased from 2013 to 2014 but then decreased significantly from 2014 to 2015.

Enterprise Value to EBITDA Ratio, Current

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

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 54,750
Earnings before interest, tax, depreciation and amortization (EBITDA) 4,953
Valuation Ratio
EV/EBITDA 11.05
Benchmarks
EV/EBITDA, Competitors1
Advanced Micro Devices Inc. 46.75
Analog Devices Inc. 26.24
Applied Materials Inc. 14.78
Broadcom Inc. 45.78
First Solar Inc. 14.85
Intel Corp. 10.03
KLA Corp. 22.11
Lam Research Corp. 18.66
Micron Technology Inc. 11.04
Monolithic Power Systems Inc. 50.91
NVIDIA Corp. 92.25
Qualcomm Inc. 13.44
Texas Instruments Inc. 19.22

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

EMC 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 49,565 56,338 49,998 45,643 54,456
Earnings before interest, tax, depreciation and amortization (EBITDA)2 4,953 5,773 5,686 5,410 4,841
Valuation Ratio
EV/EBITDA3 10.01 9.76 8.79 8.44 11.25
Benchmarks
EV/EBITDA, Competitors4
Advanced Micro Devices Inc.
Analog Devices Inc.
Applied Materials Inc.
Broadcom Inc.
First Solar Inc.
Intel Corp.
KLA Corp.
Lam Research Corp.
Micron Technology Inc.
Monolithic Power Systems Inc.
NVIDIA Corp.
Qualcomm Inc.
Texas Instruments Inc.

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
= 49,565 ÷ 4,953 = 10.01

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