Stock Analysis on Net

Boeing Co. (NYSE:BA)

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

Boeing Co., 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, including finance lease obligations and commercial paper1 51,328 51,292 53,062 65,904 72,560
Operating lease liability 2,094 1,814 1,581 1,539 1,352
Market value of common equity 131,916 128,763 126,330 116,740 114,174
Mandatory convertible preferred stock, 6.00% Series A, par value $1.00 6
Noncontrolling interests (6) 5 35 153 241
Less: Investments, excluding Equity method investments 12,532 3,343 2,641 8,237 17,918
Market (fair) value of Boeing 172,806 178,531 178,367 176,099 170,409
Less: Invested capital2 50,250 44,883 50,833 49,413 47,630
MVA 122,556 133,648 127,534 126,686 122,779

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 Boeing Co. market (fair) value less invested capital. Boeing Co. MVA increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.

MVA Spread Ratio

Boeing Co., 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)1 122,556 133,648 127,534 126,686 122,779
Invested capital2 50,250 44,883 50,833 49,413 47,630
Performance Ratio
MVA spread ratio3 243.89% 297.77% 250.89% 256.38% 257.78%
Benchmarks
MVA Spread Ratio, Competitors4
Caterpillar Inc. 252.29% 247.08% 194.33% 165.08% 177.78%
Eaton Corp. plc 281.62% 289.43% 149.39% 132.30% 124.83%
GE Aerospace 534.86% 243.60% 84.87% 110.77% 64.66%
Honeywell International Inc. 169.63% 211.09% 224.23% 209.78% 236.48%
Lockheed Martin Corp. 341.89% 352.46% 399.68% 319.28% 284.59%
RTX Corp. 92.50% 48.99% 54.30% 57.80% 31.41%

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 × 122,556 ÷ 50,250 = 243.89%

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. Boeing Co. MVA spread ratio improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.

MVA Margin

Boeing Co., 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)1 122,556 133,648 127,534 126,686 122,779
Revenues 66,517 77,794 66,608 62,286 58,158
Performance Ratio
MVA margin2 184.25% 171.80% 191.47% 203.39% 211.11%
Benchmarks
MVA Margin, Competitors3
Caterpillar Inc. 236.49% 214.78% 188.24% 190.31% 246.13%
Eaton Corp. plc 361.50% 392.00% 221.57% 198.58% 191.64%
GE Aerospace 574.17% 189.55% 76.94% 111.81% 103.34%
Honeywell International Inc. 265.73% 278.88% 295.90% 293.22% 350.74%
Lockheed Martin Corp. 138.52% 143.06% 161.14% 136.30% 122.08%
RTX Corp. 127.55% 79.64% 91.75% 102.95% 64.17%

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 ÷ Revenues
= 100 × 122,556 ÷ 66,517 = 184.25%

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. Boeing Co. MVA margin ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 not reaching 2022 level.