Stock Analysis on Net

Applied Materials Inc. (NASDAQ:AMAT)

Market Value Added (MVA)

Microsoft Excel

MVA

Applied Materials Inc., MVA calculation

US$ in millions

Microsoft Excel
Oct 29, 2023 Oct 30, 2022 Oct 31, 2021 Oct 25, 2020 Oct 27, 2019 Oct 28, 2018
Fair value of debt and finance lease liabilities1 4,902 4,800 6,400 6,600 6,100 5,400
Operating lease liability 336 372 301 259 151 154
Market value of common equity 134,591 88,407 129,856 80,737 54,799 32,315
Preferred stock: $.01 par value per share; no shares issued
Less: Available-for-sale investments 2,758 1,917 1,890 1,786 2,080 2,069
Market (fair) value of Applied 137,071 91,662 134,667 85,810 58,970 35,800
Less: Invested capital2 17,777 14,890 14,717 13,090 10,129 10,187
MVA 119,294 76,772 119,950 72,720 48,841 25,613

Based on: 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-25), 10-K (reporting date: 2019-10-27), 10-K (reporting date: 2018-10-28).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA Applied Materials Inc. market (fair) value less invested capital. Applied Materials Inc. MVA decreased from 2021 to 2022 but then increased from 2022 to 2023 not reaching 2021 level.

MVA Spread Ratio

Applied Materials Inc., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Oct 29, 2023 Oct 30, 2022 Oct 31, 2021 Oct 25, 2020 Oct 27, 2019 Oct 28, 2018
Selected Financial Data (US$ in millions)
Market value added (MVA)1 119,294 76,772 119,950 72,720 48,841 25,613
Invested capital2 17,777 14,890 14,717 13,090 10,129 10,187
Performance Ratio
MVA spread ratio3 671.06% 515.59% 815.05% 555.54% 482.20% 251.42%
Benchmarks
MVA Spread Ratio, Competitors4
Advanced Micro Devices Inc. 370.13% 119.87% 2,219.60% 2,281.37% 1,656.68%
Analog Devices Inc. 117.77% 103.56% 117.94% 210.89% 164.19% 113.22%
Broadcom Inc. 780.15% 327.92% 373.47% 237.74% 168.52% 161.97%
Intel Corp. 136.50% 56.17% 138.47% 204.49% 286.44%
KLA Corp. 749.44% 664.92% 735.85% 430.36% 274.54% 618.88%
Lam Research Corp. 510.18% 411.90% 697.09% 503.38% 326.52% 224.36%
Micron Technology Inc. 65.44% 17.24% 80.72% 54.74% 45.95% 56.63%
NVIDIA Corp. 2,592.75% 3,534.07% 2,454.59% 1,247.43% 1,776.46%
ON Semiconductor Corp. 242.64% 312.72% 289.98% 209.73% 87.91%
Qualcomm Inc. 331.81% 372.61% 739.14% 815.45% 438.33% 401.62%
Texas Instruments Inc. 565.70% 853.39% 887.48% 1,141.98% 946.70%

Based on: 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-25), 10-K (reporting date: 2019-10-27), 10-K (reporting date: 2018-10-28).

1 MVA. See details »

2 Invested capital. See details »

3 2023 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 119,294 ÷ 17,777 = 671.06%

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. Applied Materials Inc. MVA spread ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.

MVA Margin

Applied Materials Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Oct 29, 2023 Oct 30, 2022 Oct 31, 2021 Oct 25, 2020 Oct 27, 2019 Oct 28, 2018
Selected Financial Data (US$ in millions)
Market value added (MVA)1 119,294 76,772 119,950 72,720 48,841 25,613
Net sales 26,517 25,785 23,063 17,202 14,608 17,253
Performance Ratio
MVA margin2 449.88% 297.74% 520.10% 422.74% 334.35% 148.45%
Benchmarks
MVA Margin, Competitors3
Advanced Micro Devices Inc. 944.62% 297.25% 836.71% 1,019.76% 838.80%
Analog Devices Inc. 422.86% 388.08% 757.72% 685.43% 502.84% 340.05%
Broadcom Inc. 1,364.98% 613.42% 879.58% 656.07% 447.69% 346.64%
Intel Corp. 231.83% 78.99% 155.07% 215.26% 320.84%
KLA Corp. 595.30% 562.17% 725.25% 482.13% 383.29% 401.11%
Lam Research Corp. 444.18% 298.83% 497.71% 492.91% 285.01% 195.14%
Micron Technology Inc. 225.16% 29.56% 135.02% 108.00% 76.12% 65.98%
NVIDIA Corp. 2,051.27% 2,368.93% 1,919.01% 1,615.83% 725.25%
ON Semiconductor Corp. 321.21% 351.98% 325.29% 274.96% 109.25%
Qualcomm Inc. 291.70% 248.18% 445.16% 615.38% 387.14% 332.30%
Texas Instruments Inc. 729.45% 748.35% 793.86% 1,023.69% 793.53%

Based on: 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-25), 10-K (reporting date: 2019-10-27), 10-K (reporting date: 2018-10-28).

1 MVA. See details »

2 2023 Calculation
MVA margin = 100 × MVA ÷ Net sales
= 100 × 119,294 ÷ 26,517 = 449.88%

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. Applied Materials Inc. MVA margin ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.