Stock Analysis on Net

Honeywell International Inc. (NASDAQ:HON)

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

Honeywell International 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 debt1 19,791 18,573 20,564 23,773 17,094
Operating lease liability 1,093 967 1,032 828 705
Market value of common equity 128,591 133,942 128,241 141,583 128,845
Redeemable noncontrolling interest 7 7 7 7 7
Noncontrolling interest 578 622 673 241 212
Less: Available for sale investments 280 646 742 1,118 1,523
Market (fair) value of Honeywell 149,780 153,465 149,775 165,314 145,340
Less: Invested capital2 48,147 47,332 48,349 49,130 42,865
MVA 101,633 106,133 101,426 116,184 102,475

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 Honeywell International Inc. market (fair) value less invested capital. Honeywell International Inc. MVA increased from 2021 to 2022 but then slightly decreased from 2022 to 2023 not reaching 2021 level.

MVA Spread Ratio

Honeywell International 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)1 101,633 106,133 101,426 116,184 102,475
Invested capital2 48,147 47,332 48,349 49,130 42,865
Performance Ratio
MVA spread ratio3 211.09% 224.23% 209.78% 236.48% 239.06%
Benchmarks
MVA Spread Ratio, Competitors4
Boeing Co. 297.77% 250.89% 256.38% 257.78% 489.80%
Caterpillar Inc. 238.67% 194.12% 164.79% 176.94% 108.09%
Eaton Corp. plc 289.43% 149.39% 132.30% 124.83% 66.62%
GE Aerospace 243.60% 84.87% 110.77% 64.66% 58.28%
Lockheed Martin Corp. 352.46% 399.68% 319.28% 284.59% 441.62%
RTX Corp. 48.99% 54.30% 57.80% 31.41% 82.79%

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 × 101,633 ÷ 48,147 = 211.09%

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. Honeywell International Inc. MVA spread ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.

MVA Margin

Honeywell International 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)1 101,633 106,133 101,426 116,184 102,475
 
Net sales 36,662 35,466 34,392 32,637 36,709
Add: Increase (decrease) in customer advances and deferred income (219) 402 199 488 133
Adjusted net sales 36,443 35,868 34,591 33,125 36,842
Performance Ratio
MVA margin2 278.88% 295.90% 293.22% 350.74% 278.15%
Benchmarks
MVA Margin, Competitors3
Boeing Co. 171.80% 191.47% 203.39% 211.11% 227.39%
Caterpillar Inc. 214.72% 188.17% 190.18% 245.71% 116.96%
Eaton Corp. plc 392.00% 221.57% 198.58% 191.64% 91.84%
GE Aerospace 189.55% 76.94% 111.81% 103.34% 86.63%
Lockheed Martin Corp. 143.06% 161.14% 136.30% 122.08% 189.58%
RTX Corp. 79.64% 91.75% 102.95% 64.17% 111.10%

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 ÷ Adjusted net sales
= 100 × 101,633 ÷ 36,443 = 278.88%

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. Honeywell International Inc. MVA margin ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.