Stock Analysis on Net

International Business Machines Corp. (NYSE:IBM)

Enterprise Value to EBITDA (EV/EBITDA) 

Microsoft Excel

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

International Business Machines 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 attributable to IBM 6,023 7,502 1,639 5,743 5,590
Add: Net income attributable to noncontrolling interest 17 16 20 19 22
Less: Income (loss) from discontinued operations, net of tax 8 (12) (143) 1,031 89
Add: Income tax expense (218) 1,176 (626) 125 (864)
Earnings before tax (EBT) 5,814 8,706 1,176 4,856 4,659
Add: Interest expense 1,712 1,607 1,216 1,155 1,288
Earnings before interest and tax (EBIT) 7,526 10,313 2,392 6,011 5,947
Add: Depreciation 2,168 2,109 2,407 3,888 4,227
Add: Amortization of capitalized software and acquired intangible assets 2,499 2,287 2,395 2,529 2,468
Earnings before interest, tax, depreciation and amortization (EBITDA) 12,193 14,709 7,194 12,428 12,642

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. International Business Machines Corp. EBITDA increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.

Enterprise Value to EBITDA Ratio, Current

International Business Machines Corp., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 261,471
Earnings before interest, tax, depreciation and amortization (EBITDA) 12,193
Valuation Ratio
EV/EBITDA 21.44
Benchmarks
EV/EBITDA, Competitors1
Accenture PLC 15.67
Adobe Inc. 18.15
Cadence Design Systems Inc. 42.40
CrowdStrike Holdings Inc. 307.37
Intuit Inc. 36.32
Microsoft Corp. 20.79
Oracle Corp. 20.42
Palantir Technologies Inc. 407.67
Palo Alto Networks Inc. 86.56
Salesforce Inc. 21.02
ServiceNow Inc. 68.75
Synopsys Inc. 32.66
Workday Inc. 51.52
EV/EBITDA, Sector
Software & Services 23.76
EV/EBITDA, Industry
Information Technology 26.03

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

International Business Machines 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)1 279,256 211,965 159,474 155,684 155,259
Earnings before interest, tax, depreciation and amortization (EBITDA)2 12,193 14,709 7,194 12,428 12,642
Valuation Ratio
EV/EBITDA3 22.90 14.41 22.17 12.53 12.28
Benchmarks
EV/EBITDA, Competitors4
Accenture PLC 19.87 17.26 14.25 23.31 17.46
Adobe Inc. 22.06 34.07 22.32 35.44 43.06
Cadence Design Systems Inc. 42.25 55.61 42.11 39.61 45.75
CrowdStrike Holdings Inc. 262.20
Intuit Inc. 38.55 38.71 36.22 51.96 35.70
Microsoft Corp. 23.66 22.92 20.17 24.59 21.74
Oracle Corp. 21.81 21.80 17.12 13.78 11.54
Palantir Technologies Inc. 551.39 175.93
Palo Alto Networks Inc. 84.17 85.08 515.19 349.99
Salesforce Inc. 31.64 38.31 38.88 33.83 49.45
ServiceNow Inc. 87.89 96.48 104.30 147.45 220.91
Synopsys Inc. 39.17 54.59 36.73 53.43 42.24
Workday Inc. 86.37 216.44 147.90 670.04
EV/EBITDA, Sector
Software & Services 27.09 25.22 22.55 25.68 23.25
EV/EBITDA, Industry
Information Technology 27.60 23.59 18.31 20.49 19.71

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
= 279,256 ÷ 12,193 = 22.90

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. International Business Machines Corp. EV/EBITDA ratio decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.