Stock Analysis on Net

Exxon Mobil Corp. (NYSE:XOM)

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

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

Exxon Mobil Corp., 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 ExxonMobil 33,680 36,010 55,740 23,040 (22,440)
Add: Net income attributable to noncontrolling interest 1,383 1,344 1,837 558 (811)
Add: Income tax expense 13,810 15,429 20,176 7,636 (5,632)
Earnings before tax (EBT) 48,873 52,783 77,753 31,234 (28,883)
Add: Interest expense 996 849 798 947 1,158
Earnings before interest and tax (EBIT) 49,869 53,632 78,551 32,181 (27,725)
Add: Depreciation and depletion, includes impairments 23,442 20,641 24,040 20,607 46,009
Earnings before interest, tax, depreciation and amortization (EBITDA) 73,311 74,273 102,591 52,788 18,284

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. Exxon Mobil Corp. EBITDA decreased from 2022 to 2023 and from 2023 to 2024.

Enterprise Value to EBITDA Ratio, Current

Exxon Mobil Corp., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 536,429
Earnings before interest, tax, depreciation and amortization (EBITDA) 73,311
Valuation Ratio
EV/EBITDA 7.32
Benchmarks
EV/EBITDA, Competitors1
Chevron Corp. 6.85
ConocoPhillips 6.17
Occidental Petroleum Corp. 6.22
EV/EBITDA, Sector
Oil, Gas & Consumable Fuels 6.91
EV/EBITDA, Industry
Energy 6.96

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

Exxon Mobil Corp., 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)1 504,190 431,696 465,686 373,021 310,294
Earnings before interest, tax, depreciation and amortization (EBITDA)2 73,311 74,273 102,591 52,788 18,284
Valuation Ratio
EV/EBITDA3 6.88 5.81 4.54 7.07 16.97
Benchmarks
EV/EBITDA, Competitors4
Chevron Corp. 6.50 6.34 4.74 7.18 18.57
ConocoPhillips 5.91 5.64 3.82 6.34 23.12
Occidental Petroleum Corp. 6.22 5.41 3.70 5.30
EV/EBITDA, Sector
Oil, Gas & Consumable Fuels 6.56 5.90 4.40 6.79 24.59
EV/EBITDA, Industry
Energy 6.62 6.11 4.65 7.04 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
= 504,190 ÷ 73,311 = 6.88

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. Exxon Mobil Corp. EV/EBITDA ratio increased from 2022 to 2023 and from 2023 to 2024.