Stock Analysis on Net
Stock Analysis on Net

Generac Holdings Inc. (NYSE:GNRC)

This company has been moved to the archive! The financial data has not been updated since August 8, 2022.

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

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

Generac Holdings Inc., EBITDA calculation

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Net income attributable to Generac Holdings Inc. 550,494 350,576 252,007 238,257 159,386
Add: Net income attributable to noncontrolling interest 6,075 (3,358) 301 2,963 1,749
Add: Income tax expense 134,957 98,973 67,299 69,856 43,553
Earnings before tax (EBT) 691,526 446,191 319,607 311,076 204,688
Add: Interest expense 32,953 32,991 41,544 40,956 42,667
Earnings before interest and tax (EBIT) 724,479 479,182 361,151 352,032 247,355
Add: Depreciation 42,155 36,493 32,265 25,296 23,127
Add: Amortization of intangible assets 49,886 32,280 28,644 22,112 28,861
Earnings before interest, tax, depreciation and amortization (EBITDA) 816,520 547,955 422,060 399,440 299,343

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).


A consistent upward trajectory is observed across all key earnings metrics from 2017 through 2021. The most significant acceleration in growth occurred between 2020 and 2021, where earnings expanded substantially across every measured level of the income statement.

EBITDA Growth Trend
Earnings before interest, tax, depreciation and amortization grew from US$ 299,343 thousand in 2017 to US$ 816,520 thousand in 2021. This represents a total increase of approximately 173% over the five-year period. The growth was steady between 2017 and 2020, followed by a sharp increase of roughly 48.9% in the final year of the sequence.
Operating Profitability and EBITDA Conversion
The relationship between EBITDA and EBIT indicates a steady increase in depreciation and amortization expenses. In 2017, the difference was US$ 51,988 thousand, which expanded to US$ 91,941 thousand by 2021. This suggests an increase in the company's asset base or capital investments over the analyzed period.
Bottom-Line Conversion Efficiency
Net income grew from US$ 159,386 thousand in 2017 to US$ 550,494 thousand in 2021. While both EBITDA and net income increased, the growth in net income outperformed the growth in EBITDA in terms of percentage increase, rising by approximately 245%. This indicates improved conversion of operating cash flow into net profit.
Interest and Tax Impact
The narrowing gap between EBIT and EBT relative to total earnings suggests an optimization of interest expenses. In 2017, interest expenses represented approximately 17.3% of EBIT, whereas by 2021, this figure decreased to approximately 4.5% of EBIT, indicating a reduction in the relative burden of debt servicing.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


Enterprise Value to EBITDA Ratio, Current

Generac Holdings Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in thousands)
Enterprise value (EV) 16,922,251
Earnings before interest, tax, depreciation and amortization (EBITDA) 816,520
Valuation Ratio
EV/EBITDA 20.72
Benchmarks
EV/EBITDA, Competitors1
Boeing Co. 24.15
Caterpillar Inc. 29.27
Eaton Corp. plc 28.89
GE Aerospace 27.32
Honeywell International Inc. 11.04
Lockheed Martin Corp. 15.38
RTX Corp. 18.82
EV/EBITDA, Sector
Capital Goods 35.33
EV/EBITDA, Industry
Industrials 23.92

Based on: 10-K (reporting date: 2021-12-31).

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

Generac Holdings Inc., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Selected Financial Data (US$ in thousands)
Enterprise value (EV)1 18,849,998 21,165,351 7,290,571 3,929,062 3,669,977
Earnings before interest, tax, depreciation and amortization (EBITDA)2 816,520 547,955 422,060 399,440 299,343
Valuation Ratio
EV/EBITDA3 23.09 38.63 17.27 9.84 12.26
Benchmarks
EV/EBITDA, Competitors4
Boeing Co. — — — — —
Caterpillar Inc. 12.43 — — — —
Eaton Corp. plc 17.06 — — — —
GE Aerospace 95.57 — — — —
Honeywell International Inc. 15.57 — — — —
Lockheed Martin Corp. 11.97 — — — —
RTX Corp. 15.48 — — — —
EV/EBITDA, Sector
Capital Goods 19.87 — — — —
EV/EBITDA, Industry
Industrials 16.30 — — — —

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 See details »

2 See details »

3 2021 Calculation
EV/EBITDA = EV ÷ EBITDA
= 18,849,998 ÷ 816,520 = 23.09

4 Click competitor name to see calculations.


Between 2017 and 2021, the valuation metrics exhibit a period of significant volatility, characterized by a sharp expansion in enterprise value that outpaced operational growth, followed by a partial correction. While EBITDA demonstrated consistent year-over-year growth, the enterprise value experienced an exponential increase peaking in 2020, leading to a substantial surge in the valuation multiple.

EBITDA Growth Trajectory
Operational earnings grew steadily from 299,343 thousand USD in 2017 to 816,520 thousand USD in 2021. The most significant acceleration occurred between 2020 and 2021, where EBITDA increased by approximately 48.7%, indicating strong fundamental operational scaling over the five-year period.
Enterprise Value (EV) Fluctuations
Enterprise value remained relatively stable between 2017 and 2018 before increasing sharply to 7,290,571 thousand USD in 2019. A dramatic spike occurred in 2020, reaching a peak of 21,165,351 thousand USD, followed by a moderate contraction to 18,849,998 thousand USD in 2021.
EV/EBITDA Ratio Analysis
The valuation multiple fluctuated significantly, moving from 12.26 in 2017 to a low of 9.84 in 2018. The ratio then escalated rapidly, peaking at 38.63 in 2020. This peak suggests a period where market valuation became highly aggressive relative to current earnings. By 2021, the ratio contracted to 23.09, driven by a combination of declining enterprise value and a substantial increase in EBITDA, signaling a realignment of the valuation multiple with operational performance.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?