Stock Analysis on Net

Applied Materials Inc. (NASDAQ:AMAT)

Market Value Added (MVA)

Microsoft Excel

MVA

Applied Materials Inc., MVA calculation

US$ in millions

Microsoft Excel
Oct 27, 2024 Oct 29, 2023 Oct 30, 2022 Oct 31, 2021 Oct 25, 2020 Oct 27, 2019
Fair value of debt and finance lease liabilities1 5,899 4,902 4,800 6,400 6,600 6,100
Operating lease liability 346 336 372 301 259 151
Market value of common equity 137,797 134,591 88,407 129,856 80,737 54,799
Preferred stock: $.01 par value per share; no shares issued
Less: Available-for-sale investments 723 2,758 1,917 1,890 1,786 2,080
Market (fair) value of Applied 143,319 137,071 91,662 134,667 85,810 58,970
Less: Invested capital2 22,135 17,777 14,890 14,717 13,090 10,129
MVA 121,184 119,294 76,772 119,950 72,720 48,841

Based on: 10-K (reporting date: 2024-10-27), 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-25), 10-K (reporting date: 2019-10-27).

1 Fair value of debt. See details »

2 Invested capital. See details »

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

MVA Spread Ratio

Applied Materials Inc., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Oct 27, 2024 Oct 29, 2023 Oct 30, 2022 Oct 31, 2021 Oct 25, 2020 Oct 27, 2019
Selected Financial Data (US$ in millions)
Market value added (MVA)1 121,184 119,294 76,772 119,950 72,720 48,841
Invested capital2 22,135 17,777 14,890 14,717 13,090 10,129
Performance Ratio
MVA spread ratio3 547.48% 671.06% 515.59% 815.05% 555.54% 482.20%
Benchmarks
MVA Spread Ratio, Competitors4
Advanced Micro Devices Inc. 370.13% 119.87% 2,219.60% 2,281.37% 1,656.68%
Analog Devices Inc. 165.45% 117.77% 103.56% 117.94% 210.89% 164.19%
Broadcom Inc. 681.11% 780.16% 327.91% 373.50% 237.77% 168.52%
Intel Corp. 136.50% 56.17% 138.47% 204.49% 286.44%
KLA Corp. 1,008.90% 749.44% 664.92% 735.85% 430.36% 274.54%
Lam Research Corp. 628.85% 511.21% 404.85% 617.13% 423.68% 264.92%
Micron Technology Inc. 134.98% 65.44% 17.24% 80.72% 54.74% 45.95%
Monolithic Power Systems Inc. 2,235.72% 1,719.36% 2,962.29% 2,652.95% 1,374.72%
NVIDIA Corp. 5,287.84% 2,593.21% 3,533.65% 2,455.53% 1,247.78% 1,774.44%
Qualcomm Inc. 553.50% 331.81% 372.61% 739.14% 815.45% 438.33%
Texas Instruments Inc. 565.70% 853.39% 887.48% 1,141.98% 946.70%

Based on: 10-K (reporting date: 2024-10-27), 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-25), 10-K (reporting date: 2019-10-27).

1 MVA. See details »

2 Invested capital. See details »

3 2024 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 121,184 ÷ 22,135 = 547.48%

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. Applied Materials Inc. MVA spread ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024 not reaching 2022 level.

MVA Margin

Applied Materials Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Oct 27, 2024 Oct 29, 2023 Oct 30, 2022 Oct 31, 2021 Oct 25, 2020 Oct 27, 2019
Selected Financial Data (US$ in millions)
Market value added (MVA)1 121,184 119,294 76,772 119,950 72,720 48,841
Net revenue 27,176 26,517 25,785 23,063 17,202 14,608
Performance Ratio
MVA margin2 445.92% 449.88% 297.74% 520.10% 422.74% 334.35%
Benchmarks
MVA Margin, Competitors3
Advanced Micro Devices Inc. 944.62% 297.25% 836.71% 1,019.76% 838.80%
Analog Devices Inc. 763.82% 422.86% 388.08% 757.72% 685.43% 502.84%
Broadcom Inc. 1,861.99% 1,364.99% 613.41% 879.64% 656.13% 447.69%
Intel Corp. 231.83% 78.99% 155.07% 215.26% 320.84%
KLA Corp. 865.81% 595.30% 562.17% 725.25% 482.13% 383.29%
Lam Research Corp. 638.38% 448.84% 298.83% 497.72% 492.95% 285.07%
Micron Technology Inc. 286.66% 225.16% 29.56% 135.02% 108.00% 76.12%
Monolithic Power Systems Inc. 1,811.52% 1,180.09% 1,676.21% 1,995.81% 1,008.38%
NVIDIA Corp. 2,669.68% 2,051.63% 2,368.66% 1,919.74% 1,616.28% 724.42%
Qualcomm Inc. 438.87% 291.70% 248.18% 445.16% 615.38% 387.14%
Texas Instruments Inc. 729.45% 748.35% 793.86% 1,023.69% 793.53%

Based on: 10-K (reporting date: 2024-10-27), 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-25), 10-K (reporting date: 2019-10-27).

1 MVA. See details »

2 2024 Calculation
MVA margin = 100 × MVA ÷ Net revenue
= 100 × 121,184 ÷ 27,176 = 445.92%

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. Applied Materials Inc. MVA margin ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024.