Stock Analysis on Net
Stock Analysis on Net

Valero Energy Corp. (NYSE:VLO)

This company has been moved to the archive! The financial data has not been updated since October 30, 2024.

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

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

Valero Energy Corp., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net income (loss) attributable to Valero Energy Corporation stockholders 8,835 11,528 930 (1,421) 2,422
Add: Net income attributable to noncontrolling interest 314 351 358 314 362
Add: Income tax expense 2,619 3,428 255 (903) 702
Earnings before tax (EBT) 11,768 15,307 1,543 (2,010) 3,486
Add: Interest and debt expense, net of capitalized interest 592 562 603 563 454
Earnings before interest and tax (EBIT) 12,360 15,869 2,146 (1,447) 3,940
Add: Depreciation and amortization expense 2,701 2,473 2,405 2,351 2,255
Earnings before interest, tax, depreciation and amortization (EBITDA) 15,061 18,342 4,551 904 6,195

Based on: 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), 10-K (reporting date: 2019-12-31).


The financial trajectory from 2019 to 2023 is characterized by extreme volatility, a severe contraction in 2020, and a substantial expansion in operational earnings peaking in 2022.

EBITDA Trend Analysis
Earnings before interest, tax, depreciation and amortization experienced a sharp decline from 6,195 million USD in 2019 to 904 million USD in 2020. A strong recovery followed, with EBITDA increasing to 4,551 million USD in 2021 and reaching a peak of 18,342 million USD in 2022. A moderate correction occurred in 2023, with the value settling at 15,061 million USD, which remains significantly higher than the 2019 baseline.
Profitability Correlation and Net Income
Net income mirrored the trajectory of EBITDA but demonstrated higher sensitivity to operational downturns. While EBITDA remained positive in 2020, net income fell into a deficit of 1,421 million USD. The recovery phase saw net income rise from 930 million USD in 2021 to a peak of 11,528 million USD in 2022, before adjusting to 8,835 million USD in 2023.
Analysis of Non-Cash Expenses and Interest
The variance between EBITDA and EBIT indicates the scale of depreciation and amortization. In 2022, this variance was 2,473 million USD, and it increased slightly to 2,701 million USD in 2023. The narrow gap between EBIT and EBT during the 2022 and 2023 periods suggests that interest expenses remained relatively low compared to the overall scale of operating earnings during those years.
Earnings Stability and Growth Ratios
The transition from 2021 to 2022 represents the most significant growth period, where EBITDA expanded by approximately 302%. Although 2023 figures show a decline from the 2022 peak, the 2023 EBITDA of 15,061 million USD still represents a 231% increase over the 2019 pre-pandemic level, indicating a fundamental shift in the scale of earnings.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


Enterprise Value to EBITDA Ratio, Current

Valero Energy Corp., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 49,032
Earnings before interest, tax, depreciation and amortization (EBITDA) 15,061
Valuation Ratio
EV/EBITDA 3.26
Benchmarks
EV/EBITDA, Competitors1
Chevron Corp. 10.80
ConocoPhillips 6.68
Exxon Mobil Corp. 10.37
EV/EBITDA, Sector
Oil, Gas & Consumable Fuels 8.58
EV/EBITDA, Industry
Energy 8.67

Based on: 10-K (reporting date: 2023-12-31).

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

Valero Energy Corp., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 54,752 57,832 46,270 43,178 37,180
Earnings before interest, tax, depreciation and amortization (EBITDA)2 15,061 18,342 4,551 904 6,195
Valuation Ratio
EV/EBITDA3 3.64 3.15 10.17 47.76 6.00
Benchmarks
EV/EBITDA, Competitors4
Chevron Corp. 6.34 4.74 7.18 — —
ConocoPhillips 5.64 3.82 6.34 — —
Exxon Mobil Corp. 5.81 4.54 7.07 — —
EV/EBITDA, Sector
Oil, Gas & Consumable Fuels 5.95 4.47 6.97 — —
EV/EBITDA, Industry
Energy 6.18 4.75 7.24 — —

Based on: 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), 10-K (reporting date: 2019-12-31).

1 See details »

2 See details »

3 2023 Calculation
EV/EBITDA = EV ÷ EBITDA
= 54,752 ÷ 15,061 = 3.64

4 Click competitor name to see calculations.


The financial performance and valuation of Valero Energy Corp. between 2019 and 2023 are characterized by significant volatility in operational earnings and a corresponding fluctuation in the enterprise value to EBITDA multiple. While enterprise value maintained a general upward trajectory for most of the period, EBITDA experienced extreme swings, leading to a highly unstable valuation ratio during the early 2020s before stabilizing at a lower multiple in the most recent years.

Enterprise Value Trends
Enterprise value demonstrated consistent growth from 2019 through 2022, rising from 37,180 million US$ to a peak of 57,832 million US$. This represents a substantial increase in the total market value of the company's core business operations. A slight contraction occurred in 2023, with the value receding to 54,752 million US$, indicating a minor correction after the peak in the previous year.
EBITDA Volatility
Operational profitability exhibited extreme variance. A severe contraction occurred in 2020, where EBITDA plummeted to 904 million US$ from 6,195 million US$ in 2019. This was followed by a strong recovery in 2021 and an explosive increase in 2022, reaching a period high of 18,342 million US$. In 2023, EBITDA normalized to 15,061 million US$, remaining significantly higher than pre-2022 levels.
EV/EBITDA Ratio Analysis
The EV/EBITDA ratio reflects the inverse relationship between the company's market valuation and its operational earnings. The ratio spiked to an anomalous 47.76 in 2020, driven not by an increase in valuation but by the collapse of EBITDA. As earnings recovered and surged in 2022, the ratio compressed to 3.15, the lowest point in the five-year period. The ratio remained low and relatively stable in 2023 at 3.64, suggesting that the company is currently generating significantly more earnings relative to its enterprise value than it was prior to 2022.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?