Stock Analysis on Net

Qualcomm Inc. (NASDAQ:QCOM)

Market Value Added (MVA)

Microsoft Excel

MVA

Qualcomm Inc., MVA calculation

US$ in millions

Microsoft Excel
Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019 Sep 30, 2018
Fair value of debt1 14,300 14,499 17,500 18,000 16,999 16,100
Operating lease liability 669 677 554 505 354 375
Market value of common equity 123,421 126,113 155,098 145,865 96,634 76,621
Preferred stock, $0.0001 par value; none outstanding
Less: Marketable securities 2,874 3,609 5,298 4,542 457 346
Market (fair) value of Qualcomm 135,516 137,680 167,854 159,828 113,531 92,750
Less: Invested capital2 31,383 29,132 20,003 17,459 21,089 18,490
MVA 104,133 108,548 147,851 142,369 92,441 74,260

Based on: 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA Qualcomm Inc. market (fair) value less invested capital. Qualcomm Inc. MVA decreased from 2021 to 2022 and from 2022 to 2023.

MVA Spread Ratio

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

Microsoft Excel
Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019 Sep 30, 2018
Selected Financial Data (US$ in millions)
Market value added (MVA)1 104,133 108,548 147,851 142,369 92,441 74,260
Invested capital2 31,383 29,132 20,003 17,459 21,089 18,490
Performance Ratio
MVA spread ratio3 331.81% 372.61% 739.14% 815.45% 438.33% 401.62%
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%
Applied Materials Inc. 671.06% 515.59% 815.05% 555.54% 482.20% 251.42%
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%
Texas Instruments Inc. 565.70% 853.39% 887.48% 1,141.98% 946.70%

Based on: 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).

1 MVA. See details »

2 Invested capital. See details »

3 2023 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 104,133 ÷ 31,383 = 331.81%

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. Qualcomm Inc. MVA spread ratio deteriorated from 2021 to 2022 and from 2022 to 2023.

MVA Margin

Qualcomm Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Sep 24, 2023 Sep 25, 2022 Sep 26, 2021 Sep 27, 2020 Sep 29, 2019 Sep 30, 2018
Selected Financial Data (US$ in millions)
Market value added (MVA)1 104,133 108,548 147,851 142,369 92,441 74,260
 
Revenues 35,820 44,200 33,566 23,531 24,273 22,732
Add: Increase (decrease) in unearned revenues (121) (463) (353) (396) (395) (385)
Adjusted revenues 35,699 43,737 33,213 23,135 23,878 22,347
Performance Ratio
MVA margin2 291.70% 248.18% 445.16% 615.38% 387.14% 332.30%
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%
Applied Materials Inc. 449.88% 297.74% 520.10% 422.74% 334.35% 148.45%
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%
Texas Instruments Inc. 729.45% 748.35% 793.86% 1,023.69% 793.53%

Based on: 10-K (reporting date: 2023-09-24), 10-K (reporting date: 2022-09-25), 10-K (reporting date: 2021-09-26), 10-K (reporting date: 2020-09-27), 10-K (reporting date: 2019-09-29), 10-K (reporting date: 2018-09-30).

1 MVA. See details »

2 2023 Calculation
MVA margin = 100 × MVA ÷ Adjusted revenues
= 100 × 104,133 ÷ 35,699 = 291.70%

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. Qualcomm Inc. MVA margin ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.