Stock Analysis on Net

International Business Machines Corp. (NYSE:IBM)

Market Value Added (MVA)

Microsoft Excel

MVA

International Business Machines Corp., MVA calculation

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Fair value of debt1 52,478 54,710 47,274 56,252 68,781
Operating lease liability 3,423 3,388 3,064 3,436 4,931
Market value of common equity 239,002 168,800 117,289 111,442 107,866
Noncontrolling interests 86 80 77 95 130
Less: Marketable securities 768 406 883 637 609
Market (fair) value of IBM 294,221 226,572 166,821 170,588 181,099
Less: Invested capital2 111,965 112,927 104,131 110,083 130,176
MVA 182,256 113,645 62,690 60,505 50,923

Based on: 10-K (reporting date: 2024-12-31), 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).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA International Business Machines Corp. market (fair) value less invested capital. International Business Machines Corp. MVA increased from 2022 to 2023 and from 2023 to 2024.

MVA Spread Ratio

International Business Machines Corp., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in millions)
Market value added (MVA)1 182,256 113,645 62,690 60,505 50,923
Invested capital2 111,965 112,927 104,131 110,083 130,176
Performance Ratio
MVA spread ratio3 162.78% 100.64% 60.20% 54.96% 39.12%
Benchmarks
MVA Spread Ratio, Competitors4
Accenture PLC 524.20% 487.90% 442.58% 739.74% 550.21%
Adobe Inc. 642.58% 991.60% 658.07% 1,033.13% 1,082.99%
Cadence Design Systems Inc. 910.94% 1,934.83% 1,302.22% 1,110.87% 1,232.57%
CrowdStrike Holdings Inc. 1,264.87% 608.44% 1,273.85% 1,618.34% 1,449.48%
Intuit Inc. 624.57% 573.60% 406.80% 1,175.12% 976.09%
Microsoft Corp. 803.69% 892.49% 956.02% 1,383.21% 1,315.93%
Oracle Corp. 370.24% 324.04% 224.95% 260.27% 180.84%
Palantir Technologies Inc. 11,445.95% 3,878.69% 488.89% 829.78% 1,919.83%
Palo Alto Networks Inc. 894.07% 731.80% 559.30% 573.51% 267.94%
Salesforce Inc. 256.35% 126.24% 150.31% 270.75% 226.93%
ServiceNow Inc. 1,951.86% 1,781.94% 1,276.80% 1,798.18% 2,575.52%
Synopsys Inc. 645.36% 973.25% 565.55% 707.79% 468.10%
Workday Inc. 677.38% 471.48% 655.74% 908.31% 677.76%

Based on: 10-K (reporting date: 2024-12-31), 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).

1 MVA. See details »

2 Invested capital. See details »

3 2024 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 182,256 ÷ 111,965 = 162.78%

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. International Business Machines Corp. MVA spread ratio improved from 2022 to 2023 and from 2023 to 2024.

MVA Margin

International Business Machines Corp., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in millions)
Market value added (MVA)1 182,256 113,645 62,690 60,505 50,923
 
Revenue 62,753 61,860 60,530 57,350 73,620
Add: Increase (decrease) in deferred income 545 1,453 (564) 357 1,257
Adjusted revenue 63,298 63,313 59,966 57,707 74,877
Performance Ratio
MVA margin2 287.93% 179.50% 104.54% 104.85% 68.01%
Benchmarks
MVA Margin, Competitors3
Accenture PLC 297.40% 251.01% 213.17% 379.26% 279.96%
Adobe Inc. 727.86% 1,241.42% 766.46% 1,287.44% 1,554.19%
Cadence Design Systems Inc. 1,395.62% 1,927.61% 1,299.21% 1,128.47% 1,241.37%
CrowdStrike Holdings Inc. 1,984.37% 816.60% 1,995.27% 3,362.60% 1,272.66%
Intuit Inc. 959.77% 939.31% 782.89% 1,489.94% 1,098.60%
Microsoft Corp. 1,123.50% 1,016.40% 916.17% 1,148.11% 976.86%
Oracle Corp. 704.48% 626.94% 412.88% 514.72% 411.93%
Palantir Technologies Inc. 9,929.53% 2,081.46% 820.15% 1,366.76% 3,910.89%
Palo Alto Networks Inc. 949.23% 726.58% 651.61% 771.73% 434.98%
Salesforce Inc. 593.25% 321.51% 417.33% 620.94% 558.53%
ServiceNow Inc. 1,605.68% 1,433.56% 1,026.06% 1,555.49% 2,101.04%
Synopsys Inc. 1,081.63% 1,373.41% 796.87% 1,126.17% 803.94%
Workday Inc. 754.19% 578.30% 888.92% 1,185.07% 871.94%

Based on: 10-K (reporting date: 2024-12-31), 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).

1 MVA. See details »

2 2024 Calculation
MVA margin = 100 × MVA ÷ Adjusted revenue
= 100 × 182,256 ÷ 63,298 = 287.93%

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. International Business Machines Corp. MVA margin ratio improved from 2022 to 2023 and from 2023 to 2024.