Stock Analysis on Net

Amazon.com Inc. (NASDAQ:AMZN)

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

Amazon.com 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 leases1 60,802 73,391 78,225 77,856 67,058
Operating lease liability 79,596 75,639 69,040 58,330 39,099
Market value of common equity 2,428,470 1,784,656 1,059,464 1,604,285 1,668,109
Preferred stock, $0.01 par value; no shares issued or outstanding
Less: Marketable securities 22,423 13,393 16,138 59,829 42,274
Market (fair) value of Amazon.com 2,546,445 1,920,293 1,190,591 1,680,642 1,731,992
Less: Invested capital2 375,421 326,668 269,358 202,836 150,160
MVA 2,171,024 1,593,625 921,233 1,477,806 1,581,832

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 Amazon.com Inc. market (fair) value less invested capital. Amazon.com Inc. MVA increased from 2022 to 2023 and from 2023 to 2024.

MVA Spread Ratio

Amazon.com 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 2,171,024 1,593,625 921,233 1,477,806 1,581,832
Invested capital2 375,421 326,668 269,358 202,836 150,160
Performance Ratio
MVA spread ratio3 578.29% 487.84% 342.01% 728.57% 1,053.43%
Benchmarks
MVA Spread Ratio, Competitors4
Home Depot Inc. 661.36% 519.24% 681.54% 631.50% 547.47%
Lowe’s Cos. Inc. 603.38% 500.68% 587.76% 457.91% 186.58%
TJX Cos. Inc. 480.00% 393.67% 333.18% 327.36% 261.07%

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 × 2,171,024 ÷ 375,421 = 578.29%

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. Amazon.com Inc. MVA spread ratio improved from 2022 to 2023 and from 2023 to 2024.

MVA Margin

Amazon.com 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 2,171,024 1,593,625 921,233 1,477,806 1,581,832
 
Net sales 637,959 574,785 513,983 469,822 386,064
Add: Increase (decrease) in unearned revenue 3,676 4,800 2,100 2,419 1,418
Adjusted net sales 641,635 579,585 516,083 472,241 387,482
Performance Ratio
MVA margin2 338.36% 274.96% 178.50% 312.93% 408.23%
Benchmarks
MVA Margin, Competitors3
Home Depot Inc. 242.57% 182.42% 216.66% 237.60% 181.62%
Lowe’s Cos. Inc. 181.37% 127.78% 159.89% 145.00% 69.10%
TJX Cos. Inc. 186.85% 160.74% 135.17% 227.93% 116.99%

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 net sales
= 100 × 2,171,024 ÷ 641,635 = 338.36%

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. Amazon.com Inc. MVA margin ratio improved from 2022 to 2023 and from 2023 to 2024.