Stock Analysis on Net

Paramount Global (NASDAQ:PARA)

This company has been moved to the archive! The financial data has not been updated since May 4, 2023.

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

Paramount Global, MVA calculation

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Fair value of debt1 13,965 21,551 24,621 21,343 10,197
Operating lease liability 1,720 1,923 1,889 2,201 931
Market value of common equity 15,287 23,343 40,646 17,976 18,887
5.75% Series A Mandatory Convertible Preferred Stock, par value $.001 per share
Redeemable noncontrolling interest 107 197 254
Noncontrolling interests 570 568 685 82
Less: Marketable securities 146
Market (fair) value of Paramount 31,542 47,492 68,038 41,710 30,016
Less: Invested capital2 44,287 45,938 41,069 37,244 15,419
MVA (12,745) 1,554 26,969 4,466 14,596

Based on: 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), 10-K (reporting date: 2018-12-31).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA Paramount Global market (fair) value less invested capital. Paramount Global MVA decreased from 2020 to 2021 and from 2021 to 2022.

MVA Spread Ratio

Paramount Global, MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in millions)
Market value added (MVA)1 (12,745) 1,554 26,969 4,466 14,596
Invested capital2 44,287 45,938 41,069 37,244 15,419
Performance Ratio
MVA spread ratio3 -28.78% 3.38% 65.67% 11.99% 94.66%
Benchmarks
MVA Spread Ratio, Competitors4
Alphabet Inc. 533.88% 988.84% 800.47%
Comcast Corp. 23.22% 50.36% 64.16%
Meta Platforms Inc. 380.86% 579.06% 791.20%
Netflix Inc. 371.76% 453.21% 772.09%
Walt Disney Co. 34.30% 103.57% 101.22% 96.61%

Based on: 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), 10-K (reporting date: 2018-12-31).

1 MVA. See details »

2 Invested capital. See details »

3 2022 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × -12,745 ÷ 44,287 = -28.78%

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. Paramount Global MVA spread ratio deteriorated from 2020 to 2021 and from 2021 to 2022.

MVA Margin

Paramount Global, MVA margin calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in millions)
Market value added (MVA)1 (12,745) 1,554 26,969 4,466 14,596
 
Revenues 30,154 28,586 25,285 27,812 14,514
Add: Increase (decrease) in deferred revenues (140) 80 212 165 (10)
Adjusted revenues 30,014 28,666 25,497 27,977 14,504
Performance Ratio
MVA margin2 -42.46% 5.42% 105.77% 15.96% 100.64%
Benchmarks
MVA Margin, Competitors3
Alphabet Inc. 381.04% 655.85% 636.95%
Comcast Corp. 41.05% 99.16% 138.43%
Meta Platforms Inc. 332.57% 454.84% 744.17%
Netflix Inc. 443.50% 529.22% 912.25%
Walt Disney Co. 70.59% 263.91% 272.21% 231.16%

Based on: 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), 10-K (reporting date: 2018-12-31).

1 MVA. See details »

2 2022 Calculation
MVA margin = 100 × MVA ÷ Adjusted revenues
= 100 × -12,745 ÷ 30,014 = -42.46%

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. Paramount Global MVA margin ratio deteriorated from 2020 to 2021 and from 2021 to 2022.