Stock Analysis on Net

Eaton Corp. plc (NYSE:ETN)

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

Eaton Corp. plc, 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 8,932 7,949 9,245 9,076 8,893
Operating lease liability 668 586 457 442 452
Market value of common equity 115,456 68,766 59,545 52,820 39,926
Noncontrolling interests 33 37 38 43 51
Less: Short-term investments 2,121 261 271 664 221
Market (fair) value of Eaton 122,968 77,077 69,014 61,717 49,101
Less: Invested capital2 31,576 30,906 29,709 27,450 29,469
MVA 91,392 46,171 39,305 34,267 19,632

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 Eaton Corp. plc market (fair) value less invested capital. Eaton Corp. plc MVA increased from 2021 to 2022 and from 2022 to 2023.

MVA Spread Ratio

Eaton Corp. plc, 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 91,392 46,171 39,305 34,267 19,632
Invested capital2 31,576 30,906 29,709 27,450 29,469
Performance Ratio
MVA spread ratio3 289.43% 149.39% 132.30% 124.83% 66.62%
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%
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 × 91,392 ÷ 31,576 = 289.43%

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. Eaton Corp. plc MVA spread ratio improved from 2021 to 2022 and from 2022 to 2023.

MVA Margin

Eaton Corp. plc, 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 91,392 46,171 39,305 34,267 19,632
 
Net sales 23,196 20,752 19,628 17,858 21,390
Add: Increase (decrease) in deferred revenue liabilities 118 86 165 23 (14)
Adjusted net sales 23,314 20,838 19,793 17,881 21,376
Performance Ratio
MVA margin2 392.00% 221.57% 198.58% 191.64% 91.84%
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%
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 × 91,392 ÷ 23,314 = 392.00%

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. Eaton Corp. plc MVA margin ratio improved from 2021 to 2022 and from 2022 to 2023.