Stock Analysis on Net

Marathon Petroleum Corp. (NYSE:MPC)

$22.49

This company has been moved to the archive! The financial data has not been updated since November 5, 2024.

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.

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

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
Operating lease liability
Market value of common equity
Preferred stock, no shares issued and outstanding, par value $0.01 per share
Redeemable noncontrolling interest
Noncontrolling interests
Less: Short-term investments
Market (fair) value of MPC
Less: Invested capital2
MVA

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 »


The financial data reveals several notable trends relating to the market value, invested capital, and market value added (MVA) for the company over a five-year period ending in 2023.

Market (fair) value
The market value demonstrates a generally increasing trend over the period. Starting from approximately $73.5 billion in 2019, it experienced a rise to about $80.7 billion in 2020, dipped slightly to $73.9 billion in 2021, and then resumed growth reaching around $85.9 billion in 2022 and further to $89.8 billion in 2023. The fluctuations suggest sensitivity to market conditions in 2021 but overall indicate positive valuation growth over the entire span.
Invested capital
Invested capital presents a declining trajectory across the years. It decreased from approximately $82 billion in 2019 to about $70.2 billion in 2020, continuing downwards to $63.6 billion in 2021. A minor recovery occurred in 2022 with an increase to $69.5 billion, followed by a decline again to $63.9 billion in 2023. This downward movement could imply divestments, asset reductions, or higher efficiency in capital deployment.
Market value added (MVA)
MVA shows a remarkable improvement over time. It was negative in 2019 at -$8.5 billion, indicating that the market value was below the invested capital at that time. However, from 2020 onwards, MVA turns positive, reaching about $10.5 billion and maintaining similar levels in 2021 ($10.4 billion). It then surged significantly to $16.3 billion in 2022 and further to $25.9 billion in 2023. This substantial rise signals increasing market confidence and value creation exceeding the invested capital base.

In summary, while invested capital decreased overall, the market value displayed growth with some volatility, and the market value added improved from a negative position to strong positive gains by the end of the period. These patterns collectively suggest enhanced value generation and possibly improved capital efficiency or market perception in recent years.


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
Invested capital2
Performance Ratio
MVA spread ratio3
Benchmarks
MVA Spread Ratio, Competitors4
Chevron Corp.
ConocoPhillips
Exxon Mobil Corp.
Occidental Petroleum Corp.

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 × ÷ =

4 Click competitor name to see calculations.


The financial data reveals several notable trends over the five-year period ending December 31, 2023. The Market Value Added (MVA) demonstrated a significant turnaround, shifting from a negative value in 2019 to substantially positive values in the following years. Specifically, the MVA rose from -8,515 million US dollars in 2019 to 10,464 million in 2020, maintaining a relatively stable level in 2021 and subsequently increasing markedly through 2022 and 2023, reaching 25,910 million US dollars. This trend indicates improved market valuation and enhanced shareholder value creation during the period.

Invested capital displayed a fluctuating but generally declining trend. Starting at 82,004 million US dollars in 2019, it decreased to 63,897 million by the end of 2023. The most considerable decreases occurred between 2019 and 2021, followed by a slight increase in 2022 before falling again in 2023. This pattern may suggest ongoing capital restructuring or asset optimization efforts impacting the invested capital base.

The MVA spread ratio, which measures the return relative to invested capital, experienced a dramatic improvement over the analyzed timeframe. Beginning at a negative 10.38% in 2019, it turned positive and steadily grew each year, achieving 40.55% by 2023. This upward trajectory indicates enhanced profitability or market efficiency in generating returns exceeding the cost of capital.

Market Value Added (MVA)
Shifted from negative in 2019 to strongly positive in 2023, reflecting improved market perception and value creation.
Invested Capital
Overall declining trend with intermittent increases, suggesting possible capital optimization or asset disposal activities.
MVA Spread Ratio
Consistently improved from -10.38% to 40.55%, indicating enhanced returns relative to invested capital over the years.

In summary, the data illustrates a positive shift in market valuation and efficiency in capital use, despite reductions in the invested capital base. The growing MVA and spread ratio imply that the company has increasingly delivered value to shareholders through improved financial performance and capital management.


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
Sales and other operating revenues
Performance Ratio
MVA margin2
Benchmarks
MVA Margin, Competitors3
Chevron Corp.
ConocoPhillips
Exxon Mobil Corp.
Occidental Petroleum Corp.

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 × ÷ =

3 Click competitor name to see calculations.


The financial data for the periods from the end of 2019 to the end of 2023 reveals several significant trends.

Market Value Added (MVA)
The MVA showed a striking turnaround over the five-year span. Initially, in 2019, the figure was significantly negative at -8,515 million US dollars, indicating a period when the company was not generating value beyond its invested capital. However, starting in 2020, the MVA became positive, registering 10,464 million US dollars and maintaining elevated levels in the subsequent years, increasing further to 25,910 million US dollars by 2023. This upward trajectory suggests improving investor perceptions and a growing value creation for shareholders.
Sales and Other Operating Revenues
Sales and other operating revenues experienced volatility across the period observed. In 2019, revenues were recorded at 123,949 million US dollars, then sharply declined to 69,779 million US dollars in 2020, likely reflecting external economic challenges or market disruptions. Subsequently, revenues recovered notably in 2021 and peaked at 177,453 million US dollars in 2022, before experiencing a moderate decline to 148,379 million US dollars in 2023. This pattern suggests cyclical or market-dependent influences affecting sales performance.
MVA Margin (%)
The MVA margin, representing the ratio of market value added to sales, showed a marked improvement from a negative position of -6.87% in 2019 to a significant positive turnaround of 15% in 2020. Although it declined slightly to 8.67% in 2021 and remained relatively stable around 9.21% in 2022, this margin increased substantially again in 2023 to 17.46%. This overall upward trend in MVA margin signifies enhanced efficiency in value generation relative to sales revenue.

In summary, the data signifies a positive trend in the company’s value creation capacity and market perception from 2019 onward, despite fluctuations in revenue figures. The strong rebounding and growth in both MVA and MVA margin in the later years highlight improved operational and market performance.