Stock Analysis on Net

Linde plc (NASDAQ:LIN)

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

Linde plc, 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 debt and finance lease liabilities1 18,243 16,267 14,558 17,025 14,107
Operating lease liability 749 721 833 906 976
Market value of common equity 217,287 171,454 148,891 131,488 105,606
Redeemable noncontrolling interests 13 13 13 13 113
Noncontrolling interests 1,362 1,346 1,393 2,252 2,448
Market (fair) value of Linde 237,654 189,801 165,688 151,684 123,250
Less: Invested capital2 73,409 72,341 72,560 78,771 78,533
MVA 164,245 117,460 93,128 72,913 44,717

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 Linde plc market (fair) value less invested capital. Linde plc MVA increased from 2021 to 2022 and from 2022 to 2023.

MVA Spread Ratio

Linde plc, MVA spread ratio calculation

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)1 164,245 117,460 93,128 72,913 44,717
Invested capital2 73,409 72,341 72,560 78,771 78,533
Performance Ratio
MVA spread ratio3 223.74% 162.37% 128.35% 92.56% 56.94%

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 × 164,245 ÷ 73,409 = 223.74%

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. Linde plc MVA spread ratio improved from 2021 to 2022 and from 2022 to 2023.

MVA Margin

Linde plc, MVA margin calculation

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)1 164,245 117,460 93,128 72,913 44,717
Sales 32,854 33,364 30,793 27,243 28,228
Performance Ratio
MVA margin2 499.92% 352.06% 302.43% 267.64% 158.41%

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 ÷ Sales
= 100 × 164,245 ÷ 32,854 = 499.92%

Performance ratio Description The company
MVA margin The ratio of MVA to sales. It measures how efficiently and prodigiously sales translate into franchise value. Linde plc MVA margin ratio improved from 2021 to 2022 and from 2022 to 2023.