Stock Analysis on Net

Lockheed Martin Corp. (NYSE:LMT)

Enterprise Value to EBITDA (EV/EBITDA) 

Microsoft Excel

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

Lockheed Martin 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 earnings 5,336 6,920 5,732 6,315 6,833
Less: Net loss from discontinued operations (55)
Add: Income tax expense 884 1,178 948 1,235 1,347
Earnings before tax (EBT) 6,220 8,098 6,680 7,550 8,235
Add: Interest expense 1,036 916 623 569 591
Earnings before interest and tax (EBIT) 7,256 9,014 7,303 8,119 8,826
Add: Depreciation and amortization 1,559 1,430 1,404 1,364 1,290
Earnings before interest, tax, depreciation and amortization (EBITDA) 8,815 10,444 8,707 9,483 10,116

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. Lockheed Martin Corp. EBITDA increased from 2022 to 2023 but then slightly decreased from 2023 to 2024 not reaching 2022 level.

Enterprise Value to EBITDA Ratio, Current

Lockheed Martin Corp., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 120,484
Earnings before interest, tax, depreciation and amortization (EBITDA) 8,815
Valuation Ratio
EV/EBITDA 13.67
Benchmarks
EV/EBITDA, Competitors1
Boeing Co.
Caterpillar Inc. 12.34
Eaton Corp. plc 26.25
GE Aerospace 23.38
Honeywell International Inc. 16.45
RTX Corp. 16.29
EV/EBITDA, Sector
Capital Goods 18.24
EV/EBITDA, Industry
Industrials 16.44

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

Lockheed Martin 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)1 125,464 122,260 130,388 113,509 100,886
Earnings before interest, tax, depreciation and amortization (EBITDA)2 8,815 10,444 8,707 9,483 10,116
Valuation Ratio
EV/EBITDA3 14.23 11.71 14.98 11.97 9.97
Benchmarks
EV/EBITDA, Competitors4
Boeing Co. 71.32
Caterpillar Inc. 12.46 12.16 13.86 12.43 19.87
Eaton Corp. plc 24.91 19.18 17.06 22.11
GE Aerospace 22.88 11.06 14.82 95.57 9.35
Honeywell International Inc. 15.87 15.55 18.01 15.57 20.21
RTX Corp. 16.80 16.62 14.92 15.48 41.71
EV/EBITDA, Sector
Capital Goods 16.03 19.01 19.87 25.02
EV/EBITDA, Industry
Industrials 14.99 16.55 16.42 30.48

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
= 125,464 ÷ 8,815 = 14.23

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. Lockheed Martin Corp. EV/EBITDA ratio decreased from 2022 to 2023 but then increased from 2023 to 2024 not reaching 2022 level.