Stock Analysis on Net

Target Corp. (NYSE:TGT)

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

Target Corp., MVA calculation

US$ in millions

Microsoft Excel
Feb 3, 2024 Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019
Fair value of debt1 15,480 15,760 14,883 14,641 13,234 11,829
Operating lease liability 3,608 2,934 2,747 2,429 2,475 2,170
Market value of common equity 76,950 75,274 99,882 89,043 52,892 39,820
Market (fair) value of Target 96,038 93,968 117,512 106,113 68,601 53,819
Less: Invested capital2 34,307 30,226 30,151 30,495 27,256 26,047
MVA 61,731 63,742 87,361 75,618 41,345 27,772

Based on: 10-K (reporting date: 2024-02-03), 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA Target Corp. market (fair) value less invested capital. Target Corp. MVA decreased from 2022 to 2023 and from 2023 to 2024.

MVA Spread Ratio

Target Corp., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Feb 3, 2024 Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019
Selected Financial Data (US$ in millions)
Market value added (MVA)1 61,731 63,742 87,361 75,618 41,345 27,772
Invested capital2 34,307 30,226 30,151 30,495 27,256 26,047
Performance Ratio
MVA spread ratio3 179.94% 210.89% 289.75% 247.97% 151.69% 106.62%
Benchmarks
MVA Spread Ratio, Competitors4
Costco Wholesale Corp. 1,145.79% 641.08% 601.38% 635.70% 488.89% 481.92%
Dollar General Corp. 94.11% 153.08% 211.96% 182.79% 150.73% 129.61%
Walmart Inc. 257.71% 195.10% 201.42% 174.24% 145.51% 124.63%

Based on: 10-K (reporting date: 2024-02-03), 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02).

1 MVA. See details »

2 Invested capital. See details »

3 2024 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 61,731 ÷ 34,307 = 179.94%

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. Target Corp. MVA spread ratio deteriorated from 2022 to 2023 and from 2023 to 2024.

MVA Margin

Target Corp., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Feb 3, 2024 Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019
Selected Financial Data (US$ in millions)
Market value added (MVA)1 61,731 63,742 87,361 75,618 41,345 27,772
Sales 105,803 107,588 104,611 92,400 77,130 74,433
Performance Ratio
MVA margin2 58.35% 59.25% 83.51% 81.84% 53.60% 37.31%
Benchmarks
MVA Margin, Competitors3
Costco Wholesale Corp. 151.44% 94.13% 85.51% 94.36% 86.99% 77.31%
Dollar General Corp. 63.99% 100.17% 133.17% 113.19% 103.87% 91.58%
Walmart Inc. 62.31% 48.16% 55.42% 51.59% 46.83% 38.77%

Based on: 10-K (reporting date: 2024-02-03), 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02).

1 MVA. See details »

2 2024 Calculation
MVA margin = 100 × MVA ÷ Sales
= 100 × 61,731 ÷ 105,803 = 58.35%

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. Target Corp. MVA margin ratio deteriorated from 2022 to 2023 and from 2023 to 2024.