Stock Analysis on Net

Monsanto Co. (NYSE:MON)

This company has been moved to the archive! The financial data has not been updated since April 5, 2018.

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

Monsanto Co., MVA calculation

US$ in millions

Microsoft Excel
Aug 31, 2017 Aug 31, 2016 Aug 31, 2015 Aug 31, 2014 Aug 31, 2013 Aug 31, 2012
Fair value of debt1 8,480 9,423 8,743 8,161 2,282 2,447
Operating lease liability 458 464 467 491 435 318
Market value of common equity 53,493 44,889 41,226 54,303 56,591 47,414
Noncontrolling interest 20 11 15 39 169 203
Less: Investments 18 73 64 62 276 337
Market (fair) value of Monsanto 62,433 54,714 50,387 62,932 59,200 50,045
Less: Invested capital2 16,366 15,963 18,327 16,260 15,770 14,553
MVA 46,067 38,751 32,060 46,672 43,431 35,492

Based on: 10-K (reporting date: 2017-08-31), 10-K (reporting date: 2016-08-31), 10-K (reporting date: 2015-08-31), 10-K (reporting date: 2014-08-31), 10-K (reporting date: 2013-08-31), 10-K (reporting date: 2012-08-31).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA Monsanto Co. market (fair) value less invested capital. Monsanto Co. MVA increased from 2015 to 2016 and from 2016 to 2017.

MVA Spread Ratio

Monsanto Co., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Aug 31, 2017 Aug 31, 2016 Aug 31, 2015 Aug 31, 2014 Aug 31, 2013 Aug 31, 2012
Selected Financial Data (US$ in millions)
Market value added (MVA)1 46,067 38,751 32,060 46,672 43,431 35,492
Invested capital2 16,366 15,963 18,327 16,260 15,770 14,553
Performance Ratio
MVA spread ratio3 281.47% 242.75% 174.93% 287.04% 275.40% 243.87%
Benchmarks
MVA Spread Ratio, Competitors4
lululemon athletica inc.
Nike Inc.

Based on: 10-K (reporting date: 2017-08-31), 10-K (reporting date: 2016-08-31), 10-K (reporting date: 2015-08-31), 10-K (reporting date: 2014-08-31), 10-K (reporting date: 2013-08-31), 10-K (reporting date: 2012-08-31).

1 MVA. See details »

2 Invested capital. See details »

3 2017 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 46,067 ÷ 16,366 = 281.47%

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. Monsanto Co. MVA spread ratio improved from 2015 to 2016 and from 2016 to 2017.

MVA Margin

Monsanto Co., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Aug 31, 2017 Aug 31, 2016 Aug 31, 2015 Aug 31, 2014 Aug 31, 2013 Aug 31, 2012
Selected Financial Data (US$ in millions)
Market value added (MVA)1 46,067 38,751 32,060 46,672 43,431 35,492
 
Net sales 14,640 13,502 15,001 15,855 14,861 13,504
Add: Increase (decrease) in deferred revenues 238 186 (68) (170) 14 (69)
Adjusted net sales 14,878 13,688 14,933 15,685 14,875 13,435
Performance Ratio
MVA margin2 309.63% 283.10% 214.69% 297.56% 291.97% 264.17%
Benchmarks
MVA Margin, Competitors3
lululemon athletica inc.
Nike Inc.

Based on: 10-K (reporting date: 2017-08-31), 10-K (reporting date: 2016-08-31), 10-K (reporting date: 2015-08-31), 10-K (reporting date: 2014-08-31), 10-K (reporting date: 2013-08-31), 10-K (reporting date: 2012-08-31).

1 MVA. See details »

2 2017 Calculation
MVA margin = 100 × MVA ÷ Adjusted net sales
= 100 × 46,067 ÷ 14,878 = 309.63%

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. Monsanto Co. MVA margin ratio improved from 2015 to 2016 and from 2016 to 2017.