Stock Analysis on Net

Cummins Inc. (NYSE:CMI)

This company has been moved to the archive! The financial data has not been updated since May 2, 2024.

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

Cummins 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 debt1 6,375 7,400 4,461 4,665 2,706
Operating lease liability 512 500 454 453 501
Market value of common equity 36,436 35,119 31,834 36,192 24,689
Redeemable noncontrolling interests 258
Noncontrolling interests 1,054 992 927 927 958
Less: Marketable securities 562 472 595 461 341
Market (fair) value of Cummins 43,815 43,797 37,081 41,776 28,513
Less: Invested capital2 20,768 22,657 17,518 17,479 15,235
MVA 23,047 21,140 19,563 24,297 13,278

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 Cummins Inc. market (fair) value less invested capital. Cummins Inc. MVA increased from 2021 to 2022 and from 2022 to 2023.

MVA Spread Ratio

Cummins 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 23,047 21,140 19,563 24,297 13,278
Invested capital2 20,768 22,657 17,518 17,479 15,235
Performance Ratio
MVA spread ratio3 110.97% 93.30% 111.67% 139.01% 87.16%
Benchmarks
MVA Spread Ratio, Competitors4
Boeing Co. 297.77% 250.89% 256.38% 257.78% 489.80%
Caterpillar Inc. 238.67% 194.12% 164.79% 176.94% 108.09%
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 × 23,047 ÷ 20,768 = 110.97%

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. Cummins Inc. MVA spread ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.

MVA Margin

Cummins 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 23,047 21,140 19,563 24,297 13,278
 
Net sales 34,065 28,074 24,021 19,811 23,571
Add: Increase (decrease) in deferred revenue 338 143 174 177 198
Adjusted net sales 34,403 28,217 24,195 19,988 23,769
Performance Ratio
MVA margin2 66.99% 74.92% 80.85% 121.56% 55.86%
Benchmarks
MVA Margin, Competitors3
Boeing Co. 171.80% 191.47% 203.39% 211.11% 227.39%
Caterpillar Inc. 214.72% 188.17% 190.18% 245.71% 116.96%
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 ÷ Adjusted net sales
= 100 × 23,047 ÷ 34,403 = 66.99%

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. Cummins Inc. MVA margin ratio deteriorated from 2021 to 2022 and from 2022 to 2023.