Stock Analysis on Net

Reynolds American Inc. (NYSE:RAI)

$22.49

This company has been moved to the archive! The financial data has not been updated since May 3, 2017.

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

Reynolds American Inc., MVA calculation

US$ in millions

Microsoft Excel
Dec 31, 2016 Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012
Fair value of long-term debt1
Operating lease liability
Market value of common equity
Less: Marketable securities
Market (fair) value of RAI
Less: Invested capital2
MVA

Based on: 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA Reynolds American Inc. market (fair) value less invested capital. Reynolds American Inc. MVA increased from 2014 to 2015 and from 2015 to 2016.

MVA Spread Ratio

Reynolds American Inc., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2016 Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012
Selected Financial Data (US$ in millions)
Market value added (MVA)1
Invested capital2
Performance Ratio
MVA spread ratio3
Benchmarks
MVA Spread Ratio, Competitors4
Altria Group Inc.
Coca-Cola Co.
PepsiCo Inc.
Philip Morris International Inc.

Based on: 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31).

1 MVA. See details »

2 Invested capital. See details »

3 2016 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × ÷ =

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. Reynolds American Inc. MVA spread ratio deteriorated from 2014 to 2015 but then slightly improved from 2015 to 2016.

MVA Margin

Reynolds American Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2016 Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012
Selected Financial Data (US$ in millions)
Market value added (MVA)1
 
Net sales, includes excise taxes
Add: Increase (decrease) in deferred revenue, related party
Adjusted net sales, includes excise taxes
Performance Ratio
MVA margin2
Benchmarks
MVA Margin, Competitors3
Altria Group Inc.
Coca-Cola Co.
PepsiCo Inc.
Philip Morris International Inc.

Based on: 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31).

1 MVA. See details »

2 2016 Calculation
MVA margin = 100 × MVA ÷ Adjusted net sales, includes excise taxes
= 100 × ÷ =

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. Reynolds American Inc. MVA margin ratio improved from 2014 to 2015 and from 2015 to 2016.