Market Value Added (MVA)
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
Intel Corp., MVA calculation
US$ in millions
Based on: 10-K (reporting date: 2024-12-28), 10-K (reporting date: 2023-12-30), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-25), 10-K (reporting date: 2020-12-26).
1 Fair value of debt. See details »
2 Invested capital. See details »
| Item | Description | The company |
|---|---|---|
| MVA | Intel Corp. market (fair) value less invested capital. | Intel Corp. MVA increased from 2022 to 2023 but then decreased significantly from 2023 to 2024. |
MVA Spread Ratio
Intel Corp., MVA spread ratio calculation, comparison to benchmarks
| Dec 28, 2024 | Dec 30, 2023 | Dec 31, 2022 | Dec 25, 2021 | Dec 26, 2020 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | ||||||
| Market value added (MVA)1 | 26,897) | 125,714) | 49,808) | 122,540) | 167,618) | |
| Invested capital2 | 92,296) | 92,095) | 88,671) | 88,498) | 81,967) | |
| Performance Ratio | ||||||
| MVA spread ratio3 | 29.14% | 136.50% | 56.17% | 138.47% | 204.49% | |
| Benchmarks | ||||||
| MVA Spread Ratio, Competitors4 | ||||||
| Advanced Micro Devices Inc. | 213.10% | 370.13% | 119.87% | 2,219.60% | 2,281.37% | |
| Analog Devices Inc. | 165.45% | 117.77% | 103.56% | 117.94% | 210.89% | |
| Applied Materials Inc. | 547.48% | 671.06% | 515.59% | 815.05% | 555.54% | |
| Broadcom Inc. | 681.11% | 780.16% | 327.91% | 373.50% | 237.77% | |
| KLA Corp. | 1,008.90% | 749.44% | 664.92% | 735.85% | 430.36% | |
| Lam Research Corp. | 628.85% | 511.21% | 404.85% | 617.13% | 423.68% | |
| Micron Technology Inc. | 134.98% | 65.44% | 17.24% | 80.72% | 54.74% | |
| Monolithic Power Systems Inc. | — | 2,235.72% | 1,719.36% | 2,962.29% | 2,652.95% | |
| NVIDIA Corp. | 5,287.84% | 2,593.21% | 3,533.65% | 2,455.53% | 1,247.78% | |
| Qualcomm Inc. | 553.50% | 331.81% | 372.61% | 739.14% | 815.45% | |
| Texas Instruments Inc. | 570.65% | 565.70% | 853.39% | 887.48% | 1,141.98% | |
Based on: 10-K (reporting date: 2024-12-28), 10-K (reporting date: 2023-12-30), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-25), 10-K (reporting date: 2020-12-26).
1 MVA. See details »
2 Invested capital. See details »
3 2024 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 26,897 ÷ 92,296 = 29.14%
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. | Intel Corp. MVA spread ratio improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024. |
MVA Margin
Intel Corp., MVA margin calculation, comparison to benchmarks
| Dec 28, 2024 | Dec 30, 2023 | Dec 31, 2022 | Dec 25, 2021 | Dec 26, 2020 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | ||||||
| Market value added (MVA)1 | 26,897) | 125,714) | 49,808) | 122,540) | 167,618) | |
| Net revenue | 53,101) | 54,228) | 63,054) | 79,024) | 77,867) | |
| Performance Ratio | ||||||
| MVA margin2 | 50.65% | 231.83% | 78.99% | 155.07% | 215.26% | |
| Benchmarks | ||||||
| MVA Margin, Competitors3 | ||||||
| Advanced Micro Devices Inc. | 481.21% | 944.62% | 297.25% | 836.71% | 1,019.76% | |
| Analog Devices Inc. | 763.82% | 422.86% | 388.08% | 757.72% | 685.43% | |
| Applied Materials Inc. | 445.92% | 449.88% | 297.74% | 520.10% | 422.74% | |
| Broadcom Inc. | 1,861.99% | 1,364.99% | 613.41% | 879.64% | 656.13% | |
| KLA Corp. | 865.81% | 595.30% | 562.17% | 725.25% | 482.13% | |
| Lam Research Corp. | 638.38% | 448.84% | 298.83% | 497.72% | 492.95% | |
| Micron Technology Inc. | 286.66% | 225.16% | 29.56% | 135.02% | 108.00% | |
| Monolithic Power Systems Inc. | — | 1,811.52% | 1,180.09% | 1,676.21% | 1,995.81% | |
| NVIDIA Corp. | 2,669.68% | 2,051.63% | 2,368.66% | 1,919.74% | 1,616.28% | |
| Qualcomm Inc. | 438.87% | 291.70% | 248.18% | 445.16% | 615.38% | |
| Texas Instruments Inc. | 954.68% | 729.45% | 748.35% | 793.86% | 1,023.69% | |
Based on: 10-K (reporting date: 2024-12-28), 10-K (reporting date: 2023-12-30), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-25), 10-K (reporting date: 2020-12-26).
1 MVA. See details »
2 2024 Calculation
MVA margin = 100 × MVA ÷ Net revenue
= 100 × 26,897 ÷ 53,101 = 50.65%
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. | Intel Corp. MVA margin ratio improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024. |