Stock Analysis on Net

United Rentals Inc. (NYSE:URI)

This company has been moved to the archive! The financial data has not been updated since January 25, 2023.

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

United Rentals Inc., MVA calculation

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Fair value of debt1 10,801 9,992 10,187 11,849 11,277
Operating lease liability 853 823 727 711 648
Market value of common equity 27,222 22,289 17,059 11,324 9,234
Market (fair) value of United Rentals 38,876 33,104 27,973 23,884 21,160
Less: Invested capital2 22,485 19,019 17,027 18,200 17,871
MVA 16,391 14,085 10,946 5,684 3,288

Based on: 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), 10-K (reporting date: 2018-12-31).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA United Rentals Inc. market (fair) value less invested capital. United Rentals Inc. MVA increased from 2020 to 2021 and from 2021 to 2022.

MVA Spread Ratio

United Rentals Inc., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in millions)
Market value added (MVA)1 16,391 14,085 10,946 5,684 3,288
Invested capital2 22,485 19,019 17,027 18,200 17,871
Performance Ratio
MVA spread ratio3 72.90% 74.06% 64.28% 31.23% 18.40%
Benchmarks
MVA Spread Ratio, Competitors4
Boeing Co. 250.89% 256.38% 257.78% 489.80%
Caterpillar Inc. 194.12% 164.79% 176.94% 108.09%
Eaton Corp. plc 149.39% 132.30% 124.83% 66.62%
GE Aerospace 84.87% 110.77% 64.66% 58.28%
Honeywell International Inc. 224.23% 209.78% 236.48% 239.06%
Lockheed Martin Corp. 399.68% 319.28% 284.59%
RTX Corp. 54.30% 57.80% 31.41% 82.79%

Based on: 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), 10-K (reporting date: 2018-12-31).

1 MVA. See details »

2 Invested capital. See details »

3 2022 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 16,391 ÷ 22,485 = 72.90%

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. United Rentals Inc. MVA spread ratio improved from 2020 to 2021 but then slightly deteriorated from 2021 to 2022.

MVA Margin

United Rentals Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in millions)
Market value added (MVA)1 16,391 14,085 10,946 5,684 3,288
 
Revenues 11,642 9,716 8,530 9,351 8,047
Add: Increase (decrease) in deferred revenue 48 32 (4) (1) 10
Adjusted revenues 11,690 9,748 8,526 9,350 8,057
Performance Ratio
MVA margin2 140.22% 144.49% 128.38% 60.80% 40.81%
Benchmarks
MVA Margin, Competitors3
Boeing Co. 191.47% 203.39% 211.11% 227.39%
Caterpillar Inc. 188.17% 190.18% 245.71% 116.96%
Eaton Corp. plc 221.57% 198.58% 191.64% 91.84%
GE Aerospace 76.94% 111.81% 103.34% 86.63%
Honeywell International Inc. 295.90% 293.22% 350.74% 278.15%
Lockheed Martin Corp. 161.14% 136.30% 122.08%
RTX Corp. 91.75% 102.95% 64.17% 111.10%

Based on: 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), 10-K (reporting date: 2018-12-31).

1 MVA. See details »

2 2022 Calculation
MVA margin = 100 × MVA ÷ Adjusted revenues
= 100 × 16,391 ÷ 11,690 = 140.22%

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. United Rentals Inc. MVA margin ratio improved from 2020 to 2021 but then slightly deteriorated from 2021 to 2022.