Stock Analysis on Net

Medtronic PLC (NYSE:MDT)

Enterprise Value to EBITDA (EV/EBITDA) 

Microsoft Excel

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

Medtronic PLC, EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Apr 26, 2024 Apr 28, 2023 Apr 29, 2022 Apr 30, 2021 Apr 24, 2020 Apr 26, 2019
Net income attributable to Medtronic 3,676 3,758 5,039 3,606 4,789 4,631
Add: Net income attributable to noncontrolling interest 29 26 23 24 17 19
Add: Income tax expense 1,132 1,580 455 265 (751) 547
Earnings before tax (EBT) 4,837 5,364 5,517 3,895 4,055 5,197
Add: Interest expense, net 719 636 553 925 1,092 1,444
Earnings before interest and tax (EBIT) 5,556 6,000 6,070 4,820 5,147 6,641
Add: Depreciation and amortization 2,647 2,697 2,707 2,702 2,663 2,659
Earnings before interest, tax, depreciation and amortization (EBITDA) 8,203 8,697 8,777 7,522 7,810 9,300

Based on: 10-K (reporting date: 2024-04-26), 10-K (reporting date: 2023-04-28), 10-K (reporting date: 2022-04-29), 10-K (reporting date: 2021-04-30), 10-K (reporting date: 2020-04-24), 10-K (reporting date: 2019-04-26).

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. Medtronic PLC EBITDA decreased from 2022 to 2023 and from 2023 to 2024.

Enterprise Value to EBITDA Ratio, Current

Medtronic PLC, current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 130,169
Earnings before interest, tax, depreciation and amortization (EBITDA) 8,203
Valuation Ratio
EV/EBITDA 15.87
Benchmarks
EV/EBITDA, Competitors1
Abbott Laboratories 19.39
Cigna Group 10.17
CVS Health Corp. 6.40
Elevance Health Inc. 7.46
Intuitive Surgical Inc. 86.51
UnitedHealth Group Inc. 13.87
EV/EBITDA, Sector
Health Care Equipment & Services 13.87
EV/EBITDA, Industry
Health Care 18.37

Based on: 10-K (reporting date: 2024-04-26).

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

Medtronic PLC, historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Apr 26, 2024 Apr 28, 2023 Apr 29, 2022 Apr 30, 2021 Apr 24, 2020 Apr 26, 2019
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 120,025 132,878 131,529 183,640 139,945 148,881
Earnings before interest, tax, depreciation and amortization (EBITDA)2 8,203 8,697 8,777 7,522 7,810 9,300
Valuation Ratio
EV/EBITDA3 14.63 15.28 14.99 24.41 17.92 16.01
Benchmarks
EV/EBITDA, Competitors4
Abbott Laboratories 19.49 15.85 17.42 25.99 21.70
Cigna Group 12.11 8.88 9.06 6.31 8.42
CVS Health Corp. 8.03 12.42 10.41 8.56 9.43
Elevance Health Inc. 10.24 10.26 10.05 7.57 9.05
Intuitive Surgical Inc. 53.82 41.52 44.54 59.12 37.53
UnitedHealth Group Inc. 13.60 15.11 17.39 13.39 13.82
EV/EBITDA, Sector
Health Care Equipment & Services 13.82 13.98 15.40 13.12 13.15
EV/EBITDA, Industry
Health Care 18.98 13.71 13.87 16.50 14.37

Based on: 10-K (reporting date: 2024-04-26), 10-K (reporting date: 2023-04-28), 10-K (reporting date: 2022-04-29), 10-K (reporting date: 2021-04-30), 10-K (reporting date: 2020-04-24), 10-K (reporting date: 2019-04-26).

1 See details »

2 See details »

3 2024 Calculation
EV/EBITDA = EV ÷ EBITDA
= 120,025 ÷ 8,203 = 14.63

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. Medtronic PLC EV/EBITDA ratio increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.