Stock Analysis on Net

AT&T Inc. (NYSE:T)

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

AT&T Inc., MVA calculation

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Fair value of debt1 115,583 132,403 125,207 203,098 189,260
Operating lease liability 20,924 21,092 22,206 24,967 25,739
Market value of common equity 182,039 120,167 137,321 171,001 204,182
Preferred stock, $1 par value
Redeemable noncontrolling interest 1,980 1,973
Noncontrolling interest 13,873 14,145 8,957 17,523 17,567
Less: Investment securities 1,603 2,836 2,692 3,374 3,249
Market (fair) value of AT&T 332,796 286,944 290,999 413,215 433,499
Less: Invested capital2 314,065 326,144 309,447 439,195 412,041
MVA 18,731 (39,200) (18,448) (25,980) 21,458

Based on: 10-K (reporting date: 2024-12-31), 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).

1 Fair value of debt. See details »

2 Invested capital. See details »

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

MVA Spread Ratio

AT&T Inc., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in millions)
Market value added (MVA)1 18,731 (39,200) (18,448) (25,980) 21,458
Invested capital2 314,065 326,144 309,447 439,195 412,041
Performance Ratio
MVA spread ratio3 5.96% -12.02% -5.96% -5.92% 5.21%
Benchmarks
MVA Spread Ratio, Competitors4
T-Mobile US Inc. 97.31% 59.31% 50.31% 44.34% 45.84%
Verizon Communications Inc. 8.93% 11.71% 11.26% 45.66% 67.24%

Based on: 10-K (reporting date: 2024-12-31), 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).

1 MVA. See details »

2 Invested capital. See details »

3 2024 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 18,731 ÷ 314,065 = 5.96%

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

MVA Margin

AT&T Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in millions)
Market value added (MVA)1 18,731 (39,200) (18,448) (25,980) 21,458
Operating revenues 122,336 122,428 120,741 168,864 171,760
Performance Ratio
MVA margin2 15.31% -32.02% -15.28% -15.39% 12.49%
Benchmarks
MVA Margin, Competitors3
T-Mobile US Inc. 223.18% 140.53% 117.87% 102.11% 118.55%
Verizon Communications Inc. 20.40% 26.61% 24.82% 99.10% 129.83%

Based on: 10-K (reporting date: 2024-12-31), 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).

1 MVA. See details »

2 2024 Calculation
MVA margin = 100 × MVA ÷ Operating revenues
= 100 × 18,731 ÷ 122,336 = 15.31%

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. AT&T Inc. MVA margin ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.