Stock Analysis on Net

AbbVie Inc. (NYSE:ABBV)

Market Value Added (MVA)

Microsoft Excel

MVA

AbbVie 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 debt and finance lease obligations1 62,707 56,344 57,849 83,756 96,615
Operating lease liability 875 901 920 891 1,007
Market value of common equity 340,484 310,458 267,728 254,754 185,435
Noncontrolling interest 39 37 33 28 21
Less: Available-for-sale investment securities 141 147 140 212 221
Market (fair) value of AbbVie 403,964 367,593 326,390 339,217 282,857
Less: Invested capital2 69,263 68,204 82,134 95,922 103,725
MVA 334,701 299,389 244,256 243,295 179,132

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 AbbVie Inc. market (fair) value less invested capital. AbbVie Inc. MVA increased from 2022 to 2023 and from 2023 to 2024.

MVA Spread Ratio

AbbVie 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)1 334,701 299,389 244,256 243,295 179,132
Invested capital2 69,263 68,204 82,134 95,922 103,725
Performance Ratio
MVA spread ratio3 483.23% 438.96% 297.39% 253.64% 172.70%
Benchmarks
MVA Spread Ratio, Competitors4
Amgen Inc. 238.60% 213.63% 308.27% 303.88% 343.98%
Bristol-Myers Squibb Co. 100.64% 160.91% 138.81% 109.83%
Danaher Corp. 123.11% 157.62% 156.95% 187.44% 172.97%
Eli Lilly & Co. 2,281.36% 2,390.18% 1,239.79% 833.40% 778.02%
Gilead Sciences Inc. 148.05% 175.26% 119.58% 125.56%
Johnson & Johnson 288.70% 309.06% 288.40% 366.82% 363.75%
Merck & Co. Inc. 412.35% 312.72% 223.02% 292.93%
Pfizer Inc. 40.45% 124.43% 210.66% 116.68%
Regeneron Pharmaceuticals Inc. 416.61% 663.41% 521.52% 461.61% 508.24%
Thermo Fisher Scientific Inc. 182.22% 189.54% 195.34% 212.01% 232.34%
Vertex Pharmaceuticals Inc. 712.26% 484.09% 564.91% 575.24%

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 × 334,701 ÷ 69,263 = 483.23%

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

MVA Margin

AbbVie 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)1 334,701 299,389 244,256 243,295 179,132
Net revenues 56,334 54,318 58,054 56,197 45,804
Performance Ratio
MVA margin2 594.14% 551.18% 420.74% 432.93% 391.08%
Benchmarks
MVA Margin, Competitors3
Amgen Inc. 470.63% 555.51% 493.74% 503.37% 550.26%
Bristol-Myers Squibb Co. 151.08% 250.01% 240.26% 232.86%
Danaher Corp. 380.02% 517.54% 389.99% 468.46% 507.10%
Eli Lilly & Co. 1,813.26% 2,058.21% 1,055.66% 769.29% 778.57%
Gilead Sciences Inc. 251.89% 295.97% 211.56% 259.24%
Johnson & Johnson 346.20% 359.73% 345.74% 383.60% 433.17%
Merck & Co. Inc. 479.92% 390.05% 323.90% 349.01%
Pfizer Inc. 107.10% 137.35% 227.20% 289.28%
Regeneron Pharmaceuticals Inc. 365.32% 605.08% 525.04% 312.14% 495.20%
Thermo Fisher Scientific Inc. 348.77% 378.46% 360.17% 431.35% 441.03%
Vertex Pharmaceuticals Inc. 955.82% 714.32% 700.10% 754.94%

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 ÷ Net revenues
= 100 × 334,701 ÷ 56,334 = 594.14%

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