Stock Analysis on Net

Caterpillar Inc. (NYSE:CAT)

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

Caterpillar Inc., MVA calculation

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Fair value of short-term borrowings and long-term debt1 37,492 35,883 40,621 41,178 40,037
Operating lease liability 574 579 642 620 634
Market value of common equity 160,755 128,415 109,128 110,315 75,284
Noncontrolling interests 9 22 32 47 41
Less: Investments in debt and equity securities 4,235 3,605 3,167 2,088 1,711
Market (fair) value of Caterpillar 194,595 161,294 147,256 150,072 114,285
Less: Invested capital2 57,458 54,840 55,613 54,190 54,921
MVA 137,137 106,454 91,643 95,882 59,364

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA Caterpillar Inc. market (fair) value less invested capital. Caterpillar Inc. MVA increased from 2021 to 2022 and from 2022 to 2023.

MVA Spread Ratio

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

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Market value added (MVA)1 137,137 106,454 91,643 95,882 59,364
Invested capital2 57,458 54,840 55,613 54,190 54,921
Performance Ratio
MVA spread ratio3 238.67% 194.12% 164.79% 176.94% 108.09%
Benchmarks
MVA Spread Ratio, Competitors4
Boeing Co. 297.77% 250.89% 256.38% 257.78% 489.80%
Eaton Corp. plc 289.43% 149.39% 132.30% 124.83% 66.62%
GE Aerospace 243.60% 84.87% 110.77% 64.66% 58.28%
Honeywell International Inc. 211.09% 224.23% 209.78% 236.48% 239.06%
Lockheed Martin Corp. 352.46% 399.68% 319.28% 284.59% 441.62%
RTX Corp. 48.99% 54.30% 57.80% 31.41% 82.79%

Based on: 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), 10-K (reporting date: 2019-12-31).

1 MVA. See details »

2 Invested capital. See details »

3 2023 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 137,137 ÷ 57,458 = 238.67%

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. Caterpillar Inc. MVA spread ratio improved from 2021 to 2022 and from 2022 to 2023.

MVA Margin

Caterpillar Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Market value added (MVA)1 137,137 106,454 91,643 95,882 59,364
Sales of Machinery, Energy & Transportation 63,869 56,574 48,188 39,022 50,755
Performance Ratio
MVA margin2 214.72% 188.17% 190.18% 245.71% 116.96%
Benchmarks
MVA Margin, Competitors3
Boeing Co. 171.80% 191.47% 203.39% 211.11% 227.39%
Eaton Corp. plc 392.00% 221.57% 198.58% 191.64% 91.84%
GE Aerospace 189.55% 76.94% 111.81% 103.34% 86.63%
Honeywell International Inc. 278.88% 295.90% 293.22% 350.74% 278.15%
Lockheed Martin Corp. 143.06% 161.14% 136.30% 122.08% 189.58%
RTX Corp. 79.64% 91.75% 102.95% 64.17% 111.10%

Based on: 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), 10-K (reporting date: 2019-12-31).

1 MVA. See details »

2 2023 Calculation
MVA margin = 100 × MVA ÷ Sales of Machinery, Energy & Transportation
= 100 × 137,137 ÷ 63,869 = 214.72%

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. Caterpillar Inc. MVA margin ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.