Stock Analysis on Net

Intuit Inc. (NASDAQ:INTU)

Market Value Added (MVA)

Microsoft Excel

MVA

Intuit Inc., MVA calculation

US$ in millions

Microsoft Excel
Jul 31, 2024 Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019
Fair value of debt1 6,052 5,939 6,768 2,034 3,428 436
Operating lease liability 529 569 626 446 267 352
Market value of common equity 174,650 154,031 118,402 155,004 90,426 74,995
Preferred stock, $0.01 par value; none issued and outstanding
Less: Available-for-sale debt securities 465 814 485 1,308 608 624
Market (fair) value of Intuit 180,766 159,725 125,311 156,176 93,513 75,159
Less: Invested capital2 24,948 23,712 24,726 12,248 8,690 4,546
MVA 155,818 136,013 100,585 143,928 84,823 70,613

Based on: 10-K (reporting date: 2024-07-31), 10-K (reporting date: 2023-07-31), 10-K (reporting date: 2022-07-31), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-31), 10-K (reporting date: 2019-07-31).

1 Fair value of debt. See details »

2 Invested capital. See details »

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

MVA Spread Ratio

Intuit Inc., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Jul 31, 2024 Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019
Selected Financial Data (US$ in millions)
Market value added (MVA)1 155,818 136,013 100,585 143,928 84,823 70,613
Invested capital2 24,948 23,712 24,726 12,248 8,690 4,546
Performance Ratio
MVA spread ratio3 624.57% 573.60% 406.80% 1,175.12% 976.09% 1,553.30%
Benchmarks
MVA Spread Ratio, Competitors4
Accenture PLC 524.20% 487.90% 442.58% 739.74% 550.21% 505.40%
Adobe Inc. 991.60% 658.07% 1,033.13% 1,082.99% 884.94%
Autodesk Inc. 566.79% 510.53% 541.13% 941.72% 538.60% 712.11%
Cadence Design Systems Inc. 1,934.83% 1,302.22% 1,110.87% 1,232.57% 792.57%
CrowdStrike Holdings Inc. 1,264.87% 608.44% 1,273.85% 1,618.34% 1,449.48%
International Business Machines Corp. 100.64% 60.20% 54.96% 39.12% 47.78%
Microsoft Corp. 803.69% 892.49% 956.02% 1,383.21% 1,315.93% 962.41%
Oracle Corp. 370.24% 324.04% 224.95% 260.27% 180.84% 220.64%
Palo Alto Networks Inc. 894.07% 731.80% 559.27% 573.47% 267.90% 424.76%
Salesforce Inc. 256.35% 126.24% 150.31% 270.75% 226.93% 326.41%
ServiceNow Inc. 1,781.94% 1,276.80% 1,798.18% 2,575.52% 2,192.76%
Synopsys Inc. 973.25% 565.55% 707.79% 468.10% 272.11%

Based on: 10-K (reporting date: 2024-07-31), 10-K (reporting date: 2023-07-31), 10-K (reporting date: 2022-07-31), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-31), 10-K (reporting date: 2019-07-31).

1 MVA. See details »

2 Invested capital. See details »

3 2024 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 155,818 ÷ 24,948 = 624.57%

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

MVA Margin

Intuit Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Jul 31, 2024 Jul 31, 2023 Jul 31, 2022 Jul 31, 2021 Jul 31, 2020 Jul 31, 2019
Selected Financial Data (US$ in millions)
Market value added (MVA)1 155,818 136,013 100,585 143,928 84,823 70,613
 
Net revenue 16,285 14,368 12,726 9,633 7,679 6,784
Add: Increase (decrease) in deferred revenue (50) 112 122 27 42 39
Adjusted net revenue 16,235 14,480 12,848 9,660 7,721 6,823
Performance Ratio
MVA margin2 959.77% 939.31% 782.89% 1,489.94% 1,098.60% 1,034.92%
Benchmarks
MVA Margin, Competitors3
Accenture PLC 297.40% 251.01% 213.17% 379.26% 279.96% 233.58%
Adobe Inc. 1,241.42% 766.46% 1,287.44% 1,554.19% 1,330.31%
Autodesk Inc. 801.34% 649.46% 767.95% 1,300.77% 711.47% 1,160.93%
Cadence Design Systems Inc. 1,927.61% 1,299.21% 1,128.47% 1,241.37% 769.46%
CrowdStrike Holdings Inc. 1,984.37% 816.60% 1,995.27% 3,362.60% 1,272.66%
International Business Machines Corp. 179.50% 104.54% 104.85% 68.01% 81.54%
Microsoft Corp. 1,123.50% 1,016.40% 916.17% 1,148.11% 976.86% 711.95%
Oracle Corp. 704.48% 626.94% 412.88% 514.72% 411.93% 401.82%
Palo Alto Networks Inc. 949.23% 726.58% 651.57% 771.68% 434.92% 469.62%
Salesforce Inc. 593.25% 321.51% 417.33% 620.94% 558.53% 642.57%
ServiceNow Inc. 1,433.56% 1,026.06% 1,555.49% 2,101.04% 1,606.91%
Synopsys Inc. 1,373.41% 796.87% 1,126.17% 803.94% 470.26%

Based on: 10-K (reporting date: 2024-07-31), 10-K (reporting date: 2023-07-31), 10-K (reporting date: 2022-07-31), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-31), 10-K (reporting date: 2019-07-31).

1 MVA. See details »

2 2024 Calculation
MVA margin = 100 × MVA ÷ Adjusted net revenue
= 100 × 155,818 ÷ 16,235 = 959.77%

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