Stock Analysis on Net

Alphabet Inc. (NASDAQ:GOOG)

Market Value Added (MVA)

Microsoft Excel

Market value added (MVA) is the difference between a firm fair value and its invested capital. MVA is a measure of the value a company has created in excess of the resources already committed to the enterprise.


MVA

Alphabet Inc., MVA calculation

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Fair value of debt and finance lease liabilities1 12,977 12,046 12,042 14,486 15,201
Operating lease liability 14,578 15,251 14,978 13,578 12,840
Market value of common equity 2,356,327 1,762,999 1,347,553 1,957,004 1,395,463
Preferred stock, $0.001 par value per share; no shares issued and outstanding
Less: Marketable securities 72,191 86,868 91,883 118,704 110,229
Market (fair) value of Alphabet 2,311,691 1,703,428 1,282,690 1,866,364 1,313,275
Less: Invested capital2 227,952 189,779 202,355 171,408 145,844
MVA 2,083,739 1,513,649 1,080,335 1,694,956 1,167,431

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 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA Alphabet Inc. market (fair) value less invested capital. Alphabet Inc. MVA increased from 2022 to 2023 and from 2023 to 2024.

MVA Spread Ratio

Alphabet Inc., MVA spread ratio 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)
Market value added (MVA)1 2,083,739 1,513,649 1,080,335 1,694,956 1,167,431
Invested capital2 227,952 189,779 202,355 171,408 145,844
Performance Ratio
MVA spread ratio3 914.11% 797.59% 533.88% 988.84% 800.47%
Benchmarks
MVA Spread Ratio, Competitors4
Comcast Corp. 4.16% 34.32% 23.22% 50.36% 64.16%
Meta Platforms Inc. 957.71% 767.10% 380.86% 579.06% 791.20%
Netflix Inc. 961.87% 596.82% 371.76% 453.21% 772.09%
Walt Disney Co. 50.39% 33.59% 34.30% 103.57% 101.22%

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 MVA. See details »

2 Invested capital. See details »

3 2024 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 2,083,739 ÷ 227,952 = 914.11%

4 Click competitor name to see calculations.

Performance ratio Description The company
MVA spread ratio The ratio of MVA to invested capital. It measures the efficiency with which investors’ capital investment has translated into a franchise value and into an aggregate net present value premium. Alphabet Inc. MVA spread ratio improved from 2022 to 2023 and from 2023 to 2024.

MVA Margin

Alphabet Inc., MVA margin 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)
Market value added (MVA)1 2,083,739 1,513,649 1,080,335 1,694,956 1,167,431
 
Revenues 350,018 307,394 282,836 257,637 182,527
Add: Increase (decrease) in deferred revenue 952 541 684 799 758
Adjusted revenues 350,970 307,935 283,520 258,436 183,285
Performance Ratio
MVA margin2 593.71% 491.55% 381.04% 655.85% 636.95%
Benchmarks
MVA Margin, Competitors3
Comcast Corp. 7.21% 59.40% 41.05% 99.16% 138.43%
Meta Platforms Inc. 965.69% 802.73% 332.57% 454.84% 744.17%
Netflix Inc. 1,002.08% 667.68% 443.50% 529.22% 912.25%
Walt Disney Co. 91.70% 65.59% 70.59% 263.91% 272.21%

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 MVA. See details »

2 2024 Calculation
MVA margin = 100 × MVA ÷ Adjusted revenues
= 100 × 2,083,739 ÷ 350,970 = 593.71%

3 Click competitor name to see calculations.

Performance ratio Description The company
MVA margin The ratio of MVA to sales. It measures how efficiently and prodigiously sales translate into franchise value. Alphabet Inc. MVA margin ratio improved from 2022 to 2023 and from 2023 to 2024.