Stock Analysis on Net

Northrop Grumman Corp. (NYSE:NOC)

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

Enterprise Value to EBITDA (EV/EBITDA) 

Microsoft Excel

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

Northrop Grumman Corp., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Net earnings 4,896 7,005 3,189 2,248 3,229
Add: Income tax expense 940 1,933 539 300 513
Earnings before tax (EBT) 5,836 8,938 3,728 2,548 3,742
Add: Interest expense 506 556 593 528 562
Earnings before interest and tax (EBIT) 6,342 9,494 4,321 3,076 4,304
Add: Depreciation and amortization 1,342 1,239 1,267 1,265 800
Earnings before interest, tax, depreciation and amortization (EBITDA) 7,684 10,733 5,588 4,341 5,104

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. Northrop Grumman Corp. EBITDA increased from 2020 to 2021 but then slightly decreased from 2021 to 2022 not reaching 2020 level.

Enterprise Value to EBITDA Ratio, Current

Northrop Grumman Corp., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 79,803
Earnings before interest, tax, depreciation and amortization (EBITDA) 7,684
Valuation Ratio
EV/EBITDA 10.39
Benchmarks
EV/EBITDA, Competitors1
Boeing Co. 55.00
Caterpillar Inc. 14.72
Eaton Corp. plc 30.31
GE Aerospace 14.57
Honeywell International Inc. 16.88
Lockheed Martin Corp. 14.06
RTX Corp. 20.69
EV/EBITDA, Sector
Capital Goods 24.18
EV/EBITDA, Industry
Industrials 21.20

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

Northrop Grumman Corp., 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 millions)
Enterprise value (EV)1 78,175 67,634 58,949 76,153 59,592
Earnings before interest, tax, depreciation and amortization (EBITDA)2 7,684 10,733 5,588 4,341 5,104
Valuation Ratio
EV/EBITDA3 10.17 6.30 10.55 17.54 11.68
Benchmarks
EV/EBITDA, Competitors4
Boeing Co. 284.02
Caterpillar Inc. 13.86 12.43 19.87 9.66
Eaton Corp. plc 19.18 17.06 22.11 12.86
GE Aerospace 14.82 95.57 9.35 13.66
Honeywell International Inc. 18.01 15.57 20.21 14.95
Lockheed Martin Corp. 14.98 11.97 9.97 14.86
RTX Corp. 14.92 15.48 41.71 12.60
EV/EBITDA, Sector
Capital Goods 19.01 19.87 25.02 16.22
EV/EBITDA, Industry
Industrials 17.07 16.21 26.87 17.56

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
= 78,175 ÷ 7,684 = 10.17

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. Northrop Grumman Corp. EV/EBITDA ratio decreased from 2020 to 2021 but then increased from 2021 to 2022 not reaching 2020 level.