Stock Analysis on Net

Qualcomm Inc. (NASDAQ:QCOM)

Market Value Added (MVA)

Microsoft Excel

MVA

Qualcomm Inc., MVA calculation

US$ in millions

Microsoft Excel
Sep 29, 2024 Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019
Fair value of debt1 14,300 14,300 14,499 17,500 18,000 16,999
Operating lease liability 806 669 677 554 505 354
Market value of common equity 192,192 123,421 126,113 155,098 145,865 96,634
Preferred stock, $0.0001 par value; none outstanding
Less: Marketable securities 5,451 2,874 3,609 5,298 4,542 457
Market (fair) value of Qualcomm 201,847 135,516 137,680 167,854 159,828 113,531
Less: Invested capital2 30,887 31,383 29,132 20,003 17,459 21,089
MVA 170,960 104,133 108,548 147,851 142,369 92,441

Based on: 10-K (reporting date: 2024-09-29), 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA Qualcomm Inc. market (fair) value less invested capital. Qualcomm Inc. MVA decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.

MVA Spread Ratio

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

Microsoft Excel
Sep 29, 2024 Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019
Selected Financial Data (US$ in millions)
Market value added (MVA)1 170,960 104,133 108,548 147,851 142,369 92,441
Invested capital2 30,887 31,383 29,132 20,003 17,459 21,089
Performance Ratio
MVA spread ratio3 553.50% 331.81% 372.61% 739.14% 815.45% 438.33%
Benchmarks
MVA Spread Ratio, Competitors4
Advanced Micro Devices Inc. 370.13% 119.87% 2,219.60% 2,281.37% 1,656.68%
Analog Devices Inc. 165.45% 117.77% 103.56% 117.94% 210.89% 164.19%
Applied Materials Inc. 547.48% 671.06% 515.59% 815.05% 555.54% 482.20%
Broadcom Inc. 681.11% 780.16% 327.91% 373.50% 237.77% 168.52%
Intel Corp. 136.50% 56.17% 138.47% 204.49% 286.44%
KLA Corp. 1,008.90% 749.44% 664.92% 735.85% 430.36% 274.54%
Lam Research Corp. 628.85% 511.21% 404.85% 617.13% 423.68% 264.92%
Micron Technology Inc. 134.98% 65.44% 17.24% 80.72% 54.74% 45.95%
Monolithic Power Systems Inc. 2,235.72% 1,719.36% 2,962.29% 2,652.95% 1,374.72%
NVIDIA Corp. 5,287.84% 2,593.21% 3,533.65% 2,455.53% 1,247.78% 1,774.44%
Texas Instruments Inc. 565.70% 853.39% 887.48% 1,141.98% 946.70%

Based on: 10-K (reporting date: 2024-09-29), 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29).

1 MVA. See details »

2 Invested capital. See details »

3 2024 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 170,960 ÷ 30,887 = 553.50%

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. Qualcomm Inc. MVA spread ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

MVA Margin

Qualcomm Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Sep 29, 2024 Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019
Selected Financial Data (US$ in millions)
Market value added (MVA)1 170,960 104,133 108,548 147,851 142,369 92,441
 
Revenues 38,962 35,820 44,200 33,566 23,531 24,273
Add: Increase (decrease) in unearned revenues (7) (121) (463) (353) (396) (395)
Adjusted revenues 38,955 35,699 43,737 33,213 23,135 23,878
Performance Ratio
MVA margin2 438.87% 291.70% 248.18% 445.16% 615.38% 387.14%
Benchmarks
MVA Margin, Competitors3
Advanced Micro Devices Inc. 944.62% 297.25% 836.71% 1,019.76% 838.80%
Analog Devices Inc. 763.82% 422.86% 388.08% 757.72% 685.43% 502.84%
Applied Materials Inc. 445.92% 449.88% 297.74% 520.10% 422.74% 334.35%
Broadcom Inc. 1,861.99% 1,364.99% 613.41% 879.64% 656.13% 447.69%
Intel Corp. 231.83% 78.99% 155.07% 215.26% 320.84%
KLA Corp. 865.81% 595.30% 562.17% 725.25% 482.13% 383.29%
Lam Research Corp. 638.38% 448.84% 298.83% 497.72% 492.95% 285.07%
Micron Technology Inc. 286.66% 225.16% 29.56% 135.02% 108.00% 76.12%
Monolithic Power Systems Inc. 1,811.52% 1,180.09% 1,676.21% 1,995.81% 1,008.38%
NVIDIA Corp. 2,669.68% 2,051.63% 2,368.66% 1,919.74% 1,616.28% 724.42%
Texas Instruments Inc. 729.45% 748.35% 793.86% 1,023.69% 793.53%

Based on: 10-K (reporting date: 2024-09-29), 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29).

1 MVA. See details »

2 2024 Calculation
MVA margin = 100 × MVA ÷ Adjusted revenues
= 100 × 170,960 ÷ 38,955 = 438.87%

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