Stock Analysis on Net

Home Depot Inc. (NYSE:HD)

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

Home Depot Inc., MVA calculation

US$ in millions

Microsoft Excel
Feb 2, 2025 Jan 28, 2024 Jan 29, 2023 Jan 30, 2022 Jan 31, 2021 Feb 2, 2020
Fair value of debt1 49,151 41,763 41,822 43,668 44,055 36,241
Operating lease liability 8,907 8,132 7,171 6,183 6,184 5,894
Market value of common equity 349,054 375,585 292,277 327,624 315,312 195,345
Market (fair) value of Home Depot 407,112 425,480 341,270 377,475 365,551 237,480
Less: Invested capital2 72,841 55,884 55,111 48,299 49,973 36,678
MVA 334,271 369,596 286,159 329,176 315,578 200,802

Based on: 10-K (reporting date: 2025-02-02), 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-02-02).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA Home Depot Inc. market (fair) value less invested capital. Home Depot Inc. MVA increased from 2023 to 2024 but then slightly decreased from 2024 to 2025.

MVA Spread Ratio

Home Depot Inc., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Feb 2, 2025 Jan 28, 2024 Jan 29, 2023 Jan 30, 2022 Jan 31, 2021 Feb 2, 2020
Selected Financial Data (US$ in millions)
Market value added (MVA)1 334,271 369,596 286,159 329,176 315,578 200,802
Invested capital2 72,841 55,884 55,111 48,299 49,973 36,678
Performance Ratio
MVA spread ratio3 458.91% 661.36% 519.24% 681.54% 631.50% 547.47%
Benchmarks
MVA Spread Ratio, Competitors4
Amazon.com Inc. 578.29% 487.84% 342.01% 728.57% 1,053.43%
Lowe’s Cos. Inc. 531.47% 603.38% 500.68% 587.76% 457.91% 186.58%
TJX Cos. Inc. 480.00% 393.67% 333.18% 327.36% 261.07%

Based on: 10-K (reporting date: 2025-02-02), 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-02-02).

1 MVA. See details »

2 Invested capital. See details »

3 2025 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 334,271 ÷ 72,841 = 458.91%

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. Home Depot Inc. MVA spread ratio improved from 2023 to 2024 but then deteriorated significantly from 2024 to 2025.

MVA Margin

Home Depot Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Feb 2, 2025 Jan 28, 2024 Jan 29, 2023 Jan 30, 2022 Jan 31, 2021 Feb 2, 2020
Selected Financial Data (US$ in millions)
Market value added (MVA)1 334,271 369,596 286,159 329,176 315,578 200,802
 
Net sales 159,514 152,669 157,403 151,157 132,110 110,225
Add: Increase (decrease) in deferred revenue (152) (302) (532) 773 707 334
Adjusted net sales 159,362 152,367 156,871 151,930 132,817 110,559
Performance Ratio
MVA margin2 209.76% 242.57% 182.42% 216.66% 237.60% 181.62%
Benchmarks
MVA Margin, Competitors3
Amazon.com Inc. 338.36% 274.96% 178.50% 312.93% 408.23%
Lowe’s Cos. Inc. 166.91% 181.37% 127.78% 159.89% 145.00% 69.10%
TJX Cos. Inc. 186.85% 160.74% 135.17% 227.93% 116.99%

Based on: 10-K (reporting date: 2025-02-02), 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-02-02).

1 MVA. See details »

2 2025 Calculation
MVA margin = 100 × MVA ÷ Adjusted net sales
= 100 × 334,271 ÷ 159,362 = 209.76%

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. Home Depot Inc. MVA margin ratio improved from 2023 to 2024 but then slightly deteriorated from 2024 to 2025 not reaching 2023 level.