Stock Analysis on Net

Lowe’s Cos. Inc. (NYSE:LOW)

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

Lowe’s Cos. Inc., MVA calculation

US$ in millions

Microsoft Excel
Feb 2, 2024 Feb 3, 2023 Jan 28, 2022 Jan 29, 2021 Jan 31, 2020 Feb 1, 2019
Fair value of debt, including finance lease obligations1 33,268 31,254 26,096 25,008 21,467 15,975
Operating lease liability 4,224 4,034 4,657 4,431 4,444 3,663
Market value of common equity 145,335 113,624 150,571 130,462 51,186 87,480
Preferred stock, $5 par value, issued and outstanding: none
Less: Investments 559 484 470 706 532 474
Market (fair) value of Lowe’s 182,268 148,428 180,854 159,195 76,565 106,643
Less: Invested capital2 25,913 24,710 26,296 28,534 26,717 24,572
MVA 156,355 123,718 154,558 130,661 49,848 82,072

Based on: 10-K (reporting date: 2024-02-02), 10-K (reporting date: 2023-02-03), 10-K (reporting date: 2022-01-28), 10-K (reporting date: 2021-01-29), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-02-01).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA Lowe’s Cos. Inc. market (fair) value less invested capital. Lowe’s Cos. Inc. MVA decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.

MVA Spread Ratio

Lowe’s Cos. Inc., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Feb 2, 2024 Feb 3, 2023 Jan 28, 2022 Jan 29, 2021 Jan 31, 2020 Feb 1, 2019
Selected Financial Data (US$ in millions)
Market value added (MVA)1 156,355 123,718 154,558 130,661 49,848 82,072
Invested capital2 25,913 24,710 26,296 28,534 26,717 24,572
Performance Ratio
MVA spread ratio3 603.38% 500.68% 587.76% 457.91% 186.58% 334.01%
Benchmarks
MVA Spread Ratio, Competitors4
Amazon.com Inc. 487.84% 342.01% 728.57% 1,053.43% 730.44%
Home Depot Inc. 661.36% 519.24% 681.54% 631.50% 547.47% 617.70%
TJX Cos. Inc. 480.00% 393.67% 333.18% 327.36% 261.07% 334.48%

Based on: 10-K (reporting date: 2024-02-02), 10-K (reporting date: 2023-02-03), 10-K (reporting date: 2022-01-28), 10-K (reporting date: 2021-01-29), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-02-01).

1 MVA. See details »

2 Invested capital. See details »

3 2024 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 156,355 ÷ 25,913 = 603.38%

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. Lowe’s Cos. Inc. MVA spread ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

MVA Margin

Lowe’s Cos. Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Feb 2, 2024 Feb 3, 2023 Jan 28, 2022 Jan 29, 2021 Jan 31, 2020 Feb 1, 2019
Selected Financial Data (US$ in millions)
Market value added (MVA)1 156,355 123,718 154,558 130,661 49,848 82,072
 
Net sales 86,377 97,059 96,250 89,597 72,148 71,309
Add: Increase (decrease) in deferred revenue (171) (237) 414 514 (13) (55)
Adjusted net sales 86,206 96,822 96,664 90,111 72,135 71,254
Performance Ratio
MVA margin2 181.37% 127.78% 159.89% 145.00% 69.10% 115.18%
Benchmarks
MVA Margin, Competitors3
Amazon.com Inc. 274.96% 178.50% 312.93% 408.23% 330.23%
Home Depot Inc. 242.57% 182.42% 216.66% 237.60% 181.62% 195.15%
TJX Cos. Inc. 186.85% 160.74% 135.17% 227.93% 116.99% 149.26%

Based on: 10-K (reporting date: 2024-02-02), 10-K (reporting date: 2023-02-03), 10-K (reporting date: 2022-01-28), 10-K (reporting date: 2021-01-29), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-02-01).

1 MVA. See details »

2 2024 Calculation
MVA margin = 100 × MVA ÷ Adjusted net sales
= 100 × 156,355 ÷ 86,206 = 181.37%

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. Lowe’s Cos. Inc. MVA margin ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.