Stock Analysis on Net

Marathon Petroleum Corp. (NYSE:MPC)

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

Marathon Petroleum Corp., 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 25,970 24,530 28,698 35,545 30,798
Operating lease liability 1,218 1,209 1,365 1,511 2,479
Market value of common equity 60,405 55,925 42,086 35,573 30,799
Preferred stock, no shares issued and outstanding, par value $0.01 per share
Redeemable noncontrolling interest 895 968 965 968 968
Noncontrolling interests 6,100 6,404 6,410 7,053 8,445
Less: Short-term investments 4,781 3,145 5,548
Market (fair) value of MPC 89,807 85,891 73,976 80,650 73,489
Less: Invested capital2 63,897 69,547 63,579 70,186 82,004
MVA 25,910 16,344 10,397 10,464 (8,515)

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 Marathon Petroleum Corp. market (fair) value less invested capital. Marathon Petroleum Corp. MVA increased from 2021 to 2022 and from 2022 to 2023.

MVA Spread Ratio

Marathon Petroleum Corp., 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 25,910 16,344 10,397 10,464 (8,515)
Invested capital2 63,897 69,547 63,579 70,186 82,004
Performance Ratio
MVA spread ratio3 40.55% 23.50% 16.35% 14.91% -10.38%
Benchmarks
MVA Spread Ratio, Competitors4
Chevron Corp. 47.11% 57.71% 54.49% 25.83% 21.23%
ConocoPhillips 83.41% 93.55% 86.17% 63.43% 38.09%
Exxon Mobil Corp. 51.71% 67.23% 42.25% 18.54% -5.98%
Occidental Petroleum Corp. 37.27% 44.52% 34.32% 9.79% -5.81%
Valero Energy Corp. 19.68% 27.46% 19.85% 21.44% 4.90%

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 × 25,910 ÷ 63,897 = 40.55%

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. Marathon Petroleum Corp. MVA spread ratio improved from 2021 to 2022 and from 2022 to 2023.

MVA Margin

Marathon Petroleum Corp., 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 25,910 16,344 10,397 10,464 (8,515)
Sales and other operating revenues 148,379 177,453 119,983 69,779 123,949
Performance Ratio
MVA margin2 17.46% 9.21% 8.67% 15.00% -6.87%
Benchmarks
MVA Margin, Competitors3
Chevron Corp. 50.80% 51.99% 67.80% 53.96% 29.71%
ConocoPhillips 120.75% 90.01% 143.57% 171.77% 67.50%
Exxon Mobil Corp. 47.47% 50.09% 41.64% 28.44% -7.10%
Occidental Petroleum Corp. 75.01% 68.42% 76.78% 34.78% -23.98%
Valero Energy Corp. 6.95% 7.75% 7.75% 13.53% 1.84%

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 ÷ Sales and other operating revenues
= 100 × 25,910 ÷ 148,379 = 17.46%

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. Marathon Petroleum Corp. MVA margin ratio improved from 2021 to 2022 and from 2022 to 2023.