Stock Analysis on Net

Builders FirstSource Inc. (NYSE:BLDR)

This company has been moved to the archive! The financial data has not been updated since November 1, 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

Builders FirstSource Inc., MVA calculation

US$ in thousands

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Fair value of long-term debt, including current maturities1 2,674,186 3,076,882 1,752,745 1,368,859 1,502,516
Operating lease liability 505,221 471,969 280,864 298,601 273,290
Market value of common equity 11,700,683 12,913,234 8,932,299 3,099,517 1,618,495
Preferred stock, $0.01 par value; zero shares issued and outstanding
Market (fair) value of Builders FirstSource 14,880,090 16,462,085 10,965,908 4,766,977 3,394,302
Less: Invested capital2 8,565,898 8,507,614 3,091,935 2,419,816 2,393,541
MVA 6,314,192 7,954,471 7,873,973 2,347,161 1,000,760

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 Builders FirstSource Inc. market (fair) value less invested capital. Builders FirstSource Inc. MVA increased from 2020 to 2021 but then decreased significantly from 2021 to 2022.

MVA Spread Ratio

Builders FirstSource Inc., 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 thousands)
Market value added (MVA)1 6,314,192 7,954,471 7,873,973 2,347,161 1,000,760
Invested capital2 8,565,898 8,507,614 3,091,935 2,419,816 2,393,541
Performance Ratio
MVA spread ratio3 73.71% 93.50% 254.66% 97.00% 41.81%
Benchmarks
MVA Spread Ratio, Competitors4
Boeing Co. 250.89% 256.38% 257.78% 489.80%
Caterpillar Inc. 194.12% 164.79% 176.94% 108.09%
Eaton Corp. plc 149.39% 132.30% 124.83% 66.62%
GE Aerospace 84.87% 110.77% 64.66% 58.28%
Honeywell International Inc. 224.23% 209.78% 236.48% 239.06%
Lockheed Martin Corp. 399.68% 319.28% 284.59%
RTX Corp. 54.30% 57.80% 31.41% 82.79%

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 × 6,314,192 ÷ 8,565,898 = 73.71%

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. Builders FirstSource Inc. MVA spread ratio deteriorated from 2020 to 2021 and from 2021 to 2022.

MVA Margin

Builders FirstSource Inc., 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 thousands)
Market value added (MVA)1 6,314,192 7,954,471 7,873,973 2,347,161 1,000,760
Net sales 22,726,418 19,893,856 8,558,874 7,280,431 7,724,771
Performance Ratio
MVA margin2 27.78% 39.98% 92.00% 32.24% 12.96%
Benchmarks
MVA Margin, Competitors3
Boeing Co. 191.47% 203.39% 211.11% 227.39%
Caterpillar Inc. 188.17% 190.18% 245.71% 116.96%
Eaton Corp. plc 221.57% 198.58% 191.64% 91.84%
GE Aerospace 76.94% 111.81% 103.34% 86.63%
Honeywell International Inc. 295.90% 293.22% 350.74% 278.15%
Lockheed Martin Corp. 161.14% 136.30% 122.08%
RTX Corp. 91.75% 102.95% 64.17% 111.10%

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 ÷ Net sales
= 100 × 6,314,192 ÷ 22,726,418 = 27.78%

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. Builders FirstSource Inc. MVA margin ratio deteriorated from 2020 to 2021 and from 2021 to 2022.