Stock Analysis on Net

Sysco Corp. (NYSE:SYY)

This company has been moved to the archive! The financial data has not been updated since August 28, 2024.

Enterprise Value to EBITDA (EV/EBITDA) 

Microsoft Excel

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

Sysco Corp., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Jun 29, 2024 Jul 1, 2023 Jul 2, 2022 Jul 3, 2021 Jun 27, 2020 Jun 29, 2019
Net earnings 1,955 1,770 1,359 524 215 1,674
Add: Income tax expense 610 515 388 61 78 332
Earnings before tax (EBT) 2,565 2,285 1,747 585 293 2,006
Add: Interest expense 607 527 624 880 408 360
Earnings before interest and tax (EBIT) 3,172 2,812 2,370 1,465 702 2,366
Add: Depreciation and amortization 873 776 773 738 806 764
Earnings before interest, tax, depreciation and amortization (EBITDA) 4,045 3,588 3,143 2,203 1,507 3,130

Based on: 10-K (reporting date: 2024-06-29), 10-K (reporting date: 2023-07-01), 10-K (reporting date: 2022-07-02), 10-K (reporting date: 2021-07-03), 10-K (reporting date: 2020-06-27), 10-K (reporting date: 2019-06-29).

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. Sysco Corp. EBITDA increased from 2022 to 2023 and from 2023 to 2024.

Enterprise Value to EBITDA Ratio, Current

Sysco Corp., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 48,971
Earnings before interest, tax, depreciation and amortization (EBITDA) 4,045
Valuation Ratio
EV/EBITDA 12.11
Benchmarks
EV/EBITDA, Competitors1
Costco Wholesale Corp. 34.16
Target Corp. 8.54
Walmart Inc. 21.50
EV/EBITDA, Sector
Consumer Staples Distribution & Retail 26.75
EV/EBITDA, Industry
Consumer Staples 19.69

Based on: 10-K (reporting date: 2024-06-29).

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

Sysco Corp., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Jun 29, 2024 Jul 1, 2023 Jul 2, 2022 Jul 3, 2021 Jun 27, 2020 Jun 29, 2019
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 48,971 44,889 52,106 48,525 37,628 45,291
Earnings before interest, tax, depreciation and amortization (EBITDA)2 4,045 3,588 3,143 2,203 1,507 3,130
Valuation Ratio
EV/EBITDA3 12.11 12.51 16.58 22.03 24.96 14.47
Benchmarks
EV/EBITDA, Competitors4
Costco Wholesale Corp. 32.85 22.66 21.19 22.64 21.69 20.13
Target Corp. 10.37 13.52 9.00 10.35 8.50 7.49
Walmart Inc. 14.63 13.92 13.94 12.01 11.12 13.73
EV/EBITDA, Sector
Consumer Staples Distribution & Retail 15.84 14.18 13.50 12.30 13.73
EV/EBITDA, Industry
Consumer Staples 15.59 16.13 15.92 14.73 18.46

Based on: 10-K (reporting date: 2024-06-29), 10-K (reporting date: 2023-07-01), 10-K (reporting date: 2022-07-02), 10-K (reporting date: 2021-07-03), 10-K (reporting date: 2020-06-27), 10-K (reporting date: 2019-06-29).

1 See details »

2 See details »

3 2024 Calculation
EV/EBITDA = EV ÷ EBITDA
= 48,971 ÷ 4,045 = 12.11

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. Sysco Corp. EV/EBITDA ratio decreased from 2022 to 2023 and from 2023 to 2024.