Stock Analysis on Net

Hess Corp. (NYSE:HES)

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

Hess Corp., MVA calculation

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Fair value of debt and finance lease obligations1 8,392 10,116 9,885 8,497 6,494
Operating lease liability 669 464 541 535 762
Market value of common equity 42,544 31,408 20,117 19,753 17,479
Preferred stock, par value $1.00 1
Noncontrolling interests 641 726 969 974 1,259
Market (fair) value of Hess 52,246 42,714 31,512 29,759 25,995
Less: Invested capital2 18,062 16,885 16,448 18,672 19,028
MVA 34,184 25,829 15,064 11,087 6,967

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 Hess Corp. market (fair) value less invested capital. Hess Corp. MVA increased from 2020 to 2021 and from 2021 to 2022.

MVA Spread Ratio

Hess Corp., 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 millions)
Market value added (MVA)1 34,184 25,829 15,064 11,087 6,967
Invested capital2 18,062 16,885 16,448 18,672 19,028
Performance Ratio
MVA spread ratio3 189.26% 152.97% 91.58% 59.38% 36.62%
Benchmarks
MVA Spread Ratio, Competitors4
Chevron Corp. 57.71% 54.49% 25.83% 21.23%
ConocoPhillips 93.55% 86.17% 63.43% 38.09%
Exxon Mobil Corp. 67.23% 42.25% 18.54% -5.98%
Occidental Petroleum Corp. 44.52% 34.32% 9.79% -5.81%

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 × 34,184 ÷ 18,062 = 189.26%

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. Hess Corp. MVA spread ratio improved from 2020 to 2021 and from 2021 to 2022.

MVA Margin

Hess Corp., 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 millions)
Market value added (MVA)1 34,184 25,829 15,064 11,087 6,967
Sales and other operating revenues 11,324 7,473 4,667 6,495 6,323
Performance Ratio
MVA margin2 301.87% 345.63% 322.77% 170.71% 110.19%
Benchmarks
MVA Margin, Competitors3
Chevron Corp. 51.99% 67.80% 53.96% 29.71%
ConocoPhillips 90.01% 143.57% 171.77% 67.50%
Exxon Mobil Corp. 50.09% 41.64% 28.44% -7.10%
Occidental Petroleum Corp. 68.42% 76.78% 34.78% -23.98%

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 ÷ Sales and other operating revenues
= 100 × 34,184 ÷ 11,324 = 301.87%

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. Hess Corp. MVA margin ratio improved from 2020 to 2021 but then deteriorated significantly from 2021 to 2022.