Stock Analysis on Net

Booking Holdings Inc. (NASDAQ:BKNG)

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

Booking Holdings Inc., MVA calculation

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Fair value of outstanding debt and finance lease liabilities1 15,268 12,453 12,110 14,000 9,800
Operating lease liability 751 677 494 525 623
Market value of common equity 133,335 91,353 100,986 100,090 68,910
Less: Marketable securities 887 2,811 2,875 3,605 4,724
Market (fair) value of Booking Holdings 148,467 101,672 110,715 111,010 74,609
Less: Invested capital2 11,415 13,642 15,004 14,563 11,022
MVA 137,052 88,030 95,711 96,447 63,587

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 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA Booking Holdings Inc. market (fair) value less invested capital. Booking Holdings Inc. MVA decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

MVA Spread Ratio

Booking Holdings Inc., MVA spread ratio 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)
Market value added (MVA)1 137,052 88,030 95,711 96,447 63,587
Invested capital2 11,415 13,642 15,004 14,563 11,022
Performance Ratio
MVA spread ratio3 1,200.63% 645.29% 637.90% 662.28% 576.91%
Benchmarks
MVA Spread Ratio, Competitors4
Airbnb Inc. 1,574.38% 1,127.97% 1,610.92% 2,575.01%
Chipotle Mexican Grill Inc. 1,142.84% 775.57% 750.94% 835.20% 518.95%
McDonald’s Corp. 430.22% 426.12% 393.79% 359.83% 386.54%
Starbucks Corp. 540.56% 553.87% 552.49% 492.67% 499.06%

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 MVA. See details »

2 Invested capital. See details »

3 2023 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 137,052 ÷ 11,415 = 1,200.63%

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. Booking Holdings Inc. MVA spread ratio improved from 2021 to 2022 and from 2022 to 2023.

MVA Margin

Booking Holdings Inc., MVA margin 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)
Market value added (MVA)1 137,052 88,030 95,711 96,447 63,587
Revenues 21,365 17,090 10,958 6,796 15,066
Performance Ratio
MVA margin2 641.48% 515.10% 873.43% 1,419.18% 422.06%
Benchmarks
MVA Margin, Competitors3
Airbnb Inc. 903.08% 890.34% 1,449.11% 3,942.51%
Chipotle Mexican Grill Inc. 693.54% 483.21% 544.85% 685.40% 390.97%
McDonald’s Corp. 844.34% 834.91% 808.92% 875.15% 781.31%
Starbucks Corp. 334.25% 352.88% 450.20% 480.36% 382.96%

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 MVA. See details »

2 2023 Calculation
MVA margin = 100 × MVA ÷ Revenues
= 100 × 137,052 ÷ 21,365 = 641.48%

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. Booking Holdings Inc. MVA margin ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.