Stock Analysis on Net

General Motors Co. (NYSE:GM)

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

General Motors Co., 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 121,112 110,566 114,327 116,524 106,327
Operating lease liability 1,171 1,214 1,216 1,178 1,249
Market value of common equity 44,042 54,837 77,737 79,077 50,058
Noncontrolling interest, Cruise stock incentive awards 118 358
Noncontrolling interests 3,903 4,135 6,071 4,647 4,165
Less: Available-for-sale debt securities, marketable securities 7,613 12,150 8,609 9,046 4,174
Market (fair) value of General Motors 162,733 158,960 190,742 192,380 157,625
Less: Invested capital2 182,260 172,128 167,086 152,793 145,313
MVA (19,527) (13,168) 23,656 39,587 12,312

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 General Motors Co. market (fair) value less invested capital. General Motors Co. MVA decreased from 2021 to 2022 and from 2022 to 2023.

MVA Spread Ratio

General Motors Co., 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 (19,527) (13,168) 23,656 39,587 12,312
Invested capital2 182,260 172,128 167,086 152,793 145,313
Performance Ratio
MVA spread ratio3 -10.71% -7.65% 14.16% 25.91% 8.47%
Benchmarks
MVA Spread Ratio, Competitors4
Ford Motor Co. 7.92% 4.13% 17.80% 11.46% 0.85%
Tesla Inc. 829.33% 1,006.95% 2,259.91% 2,108.72% 544.89%

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 × -19,527 ÷ 182,260 = -10.71%

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. General Motors Co. MVA spread ratio deteriorated from 2021 to 2022 and from 2022 to 2023.

MVA Margin

General Motors Co., 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 (19,527) (13,168) 23,656 39,587 12,312
 
Automotive net sales and revenue 157,658 143,975 113,590 108,673 122,697
Add: Increase (decrease) in deferred revenue 1,780 570 (376) (349) (267)
Adjusted automotive net sales and revenue 159,438 144,545 113,214 108,324 122,430
Performance Ratio
MVA margin2 -12.25% -9.11% 20.89% 36.55% 10.06%
Benchmarks
MVA Margin, Competitors3
Ford Motor Co. 8.29% 4.54% 22.52% 16.79% 1.03%
Tesla Inc. 550.24% 605.55% 1,666.45% 2,591.75% 548.16%

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 automotive net sales and revenue
= 100 × -19,527 ÷ 159,438 = -12.25%

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. General Motors Co. MVA margin ratio deteriorated from 2021 to 2022 and from 2022 to 2023.