Stock Analysis on Net

Walmart Inc. (NYSE:WMT)

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

Walmart Inc., MVA calculation

US$ in millions

Microsoft Excel
Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
Fair value of debt and finance lease obligations1 43,581 45,743 43,951 47,545 58,802 63,162
Operating lease liability 14,324 14,430 14,301 14,492 14,375 17,964
Market value of common equity 684,238 488,962 375,801 400,219 371,093 322,795
Redeemable noncontrolling interest 271 222 237
Nonredeemable noncontrolling interest 6,408 6,488 7,061 8,638 6,606 6,883
Market (fair) value of Walmart 748,822 555,845 441,351 470,894 450,876 410,804
Less: Invested capital2 161,279 155,389 149,558 156,225 164,411 167,329
MVA 587,543 400,456 291,793 314,669 286,465 243,475

Based on: 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-01-31), 10-K (reporting date: 2023-01-31), 10-K (reporting date: 2022-01-31), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA Walmart Inc. market (fair) value less invested capital. Walmart Inc. MVA increased from 2023 to 2024 and from 2024 to 2025.

MVA Spread Ratio

Walmart Inc., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
Selected Financial Data (US$ in millions)
Market value added (MVA)1 587,543 400,456 291,793 314,669 286,465 243,475
Invested capital2 161,279 155,389 149,558 156,225 164,411 167,329
Performance Ratio
MVA spread ratio3 364.30% 257.71% 195.10% 201.42% 174.24% 145.51%
Benchmarks
MVA Spread Ratio, Competitors4
Costco Wholesale Corp. 1,145.79% 641.08% 601.38% 635.70% 488.89%
Target Corp. 88.12% 179.94% 210.89% 289.75% 247.97% 151.69%

Based on: 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-01-31), 10-K (reporting date: 2023-01-31), 10-K (reporting date: 2022-01-31), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31).

1 MVA. See details »

2 Invested capital. See details »

3 2025 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 587,543 ÷ 161,279 = 364.30%

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. Walmart Inc. MVA spread ratio improved from 2023 to 2024 and from 2024 to 2025.

MVA Margin

Walmart Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
Selected Financial Data (US$ in millions)
Market value added (MVA)1 587,543 400,456 291,793 314,669 286,465 243,475
Net sales 674,538 642,637 605,881 567,762 555,233 519,926
Performance Ratio
MVA margin2 87.10% 62.31% 48.16% 55.42% 51.59% 46.83%
Benchmarks
MVA Margin, Competitors3
Costco Wholesale Corp. 151.44% 94.13% 85.51% 94.36% 86.99%
Target Corp. 29.86% 57.47% 58.41% 82.41% 80.82% 52.93%

Based on: 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-01-31), 10-K (reporting date: 2023-01-31), 10-K (reporting date: 2022-01-31), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31).

1 MVA. See details »

2 2025 Calculation
MVA margin = 100 × MVA ÷ Net sales
= 100 × 587,543 ÷ 674,538 = 87.10%

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. Walmart Inc. MVA margin ratio improved from 2023 to 2024 and from 2024 to 2025.