Stock Analysis on Net

Hershey Co. (NYSE:HSY)

This company has been moved to the archive! The financial data has not been updated since July 27, 2023.

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

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

Hershey Co., EBITDA calculation

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Net income attributable to The Hershey Company 1,644,817 1,477,512 1,278,708 1,149,692 1,177,562
Add: Net income attributable to noncontrolling interest 5,307 (3,295) (2,940) (6,511)
Add: Income tax expense 272,254 314,405 219,584 234,032 239,010
Earnings before tax (EBT) 1,917,071 1,797,224 1,494,997 1,380,784 1,410,061
Add: Interest expense 140,095 129,846 153,471 152,122 146,858
Earnings before interest and tax (EBIT) 2,057,166 1,927,070 1,648,468 1,532,906 1,556,919
Add: Depreciation and amortization 378,959 315,002 294,907 291,544 295,144
Earnings before interest, tax, depreciation and amortization (EBITDA) 2,436,125 2,242,072 1,943,375 1,824,450 1,852,063

Based on: 10-K (reporting date: 2022-12-31), 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).

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. Hershey Co. EBITDA increased from 2020 to 2021 and from 2021 to 2022.

Enterprise Value to EBITDA Ratio, Current

Hershey Co., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in thousands)
Enterprise value (EV) 52,082,977
Earnings before interest, tax, depreciation and amortization (EBITDA) 2,436,125
Valuation Ratio
EV/EBITDA 21.38
Benchmarks
EV/EBITDA, Competitors1
Coca-Cola Co. 19.22
Mondelēz International Inc. 11.21
PepsiCo Inc. 13.88
Philip Morris International Inc. 18.43
EV/EBITDA, Sector
Food, Beverage & Tobacco 18.48
EV/EBITDA, Industry
Consumer Staples 21.85

Based on: 10-K (reporting date: 2022-12-31).

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

Hershey Co., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in thousands)
Enterprise value (EV)1 53,436,870 46,279,575 34,804,244 37,362,005 26,861,195
Earnings before interest, tax, depreciation and amortization (EBITDA)2 2,436,125 2,242,072 1,943,375 1,824,450 1,852,063
Valuation Ratio
EV/EBITDA3 21.94 20.64 17.91 20.48 14.50
Benchmarks
EV/EBITDA, Competitors4
Coca-Cola Co. 20.83 19.52 19.66 21.79
Mondelēz International Inc. 21.64 15.62 15.14 18.69
PepsiCo Inc. 18.63 18.42 17.17
Philip Morris International Inc. 14.78 13.64 12.59 13.77
EV/EBITDA, Sector
Food, Beverage & Tobacco 18.49 17.05 16.29
EV/EBITDA, Industry
Consumer Staples 16.42 15.65 14.89

Based on: 10-K (reporting date: 2022-12-31), 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).

1 See details »

2 See details »

3 2022 Calculation
EV/EBITDA = EV ÷ EBITDA
= 53,436,870 ÷ 2,436,125 = 21.94

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. Hershey Co. EV/EBITDA ratio increased from 2020 to 2021 and from 2021 to 2022.