Stock Analysis on Net

3M Co. (NYSE:MMM)

This company has been moved to the archive! The financial data has not been updated since October 25, 2022.

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

3M Co., MVA calculation

US$ in millions

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Fair value of debt and finance lease liabilities1 19,008 21,417 21,402 14,889 14,461
Operating lease liability 854 865 854 1,000 1,069
Market value of common equity 93,455 102,559 93,759 115,068 132,731
Noncontrolling interest 71 64 63 52 59
Less: Marketable securities 228 434 141 417 1,103
Market (fair) value of 3M 113,160 124,471 115,937 130,592 147,217
Less: Invested capital2 39,156 38,880 38,698 31,616 32,308
MVA 74,004 85,591 77,239 98,976 114,909

Based on: 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), 10-K (reporting date: 2017-12-31).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA 3M Co. market (fair) value less invested capital. 3M Co. MVA increased from 2019 to 2020 but then decreased significantly from 2020 to 2021.

MVA Spread Ratio

3M Co., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Selected Financial Data (US$ in millions)
Market value added (MVA)1 74,004 85,591 77,239 98,976 114,909
Invested capital2 39,156 38,880 38,698 31,616 32,308
Performance Ratio
MVA spread ratio3 189.00% 220.14% 199.60% 313.06% 355.67%
Benchmarks
MVA Spread Ratio, Competitors4
Boeing Co. 256.38% 257.78% 489.80%
Caterpillar Inc. 164.79% 176.94% 108.09%
Cummins Inc. 111.67% 139.01% 87.16%
Eaton Corp. plc 132.30% 124.83% 66.62%
General Electric Co. 110.77% 64.66% 58.28%
Honeywell International Inc. 209.78% 236.48% 239.06%
Lockheed Martin Corp. 319.28% 284.59% 441.62%
RTX Corp. 57.80% 31.41% 82.79%

Based on: 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), 10-K (reporting date: 2017-12-31).

1 MVA. See details »

2 Invested capital. See details »

3 2021 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 74,004 ÷ 39,156 = 189.00%

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. 3M Co. MVA spread ratio improved from 2019 to 2020 but then deteriorated significantly from 2020 to 2021.

MVA Margin

3M Co., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Selected Financial Data (US$ in millions)
Market value added (MVA)1 74,004 85,591 77,239 98,976 114,909
 
Net sales 35,355 32,184 32,136 32,765 31,657
Add: Increase (decrease) in deferred revenue 31 68 (187) 104 (16)
Adjusted net sales 35,386 32,252 31,949 32,869 31,641
Performance Ratio
MVA margin2 209.13% 265.38% 241.76% 301.12% 363.16%
Benchmarks
MVA Margin, Competitors3
Boeing Co. 203.39% 211.11% 227.39%
Caterpillar Inc. 190.18% 245.71% 116.96%
Cummins Inc. 80.85% 121.56% 55.86%
Eaton Corp. plc 198.58% 191.64% 91.84%
General Electric Co. 111.81% 103.34% 86.63%
Honeywell International Inc. 293.22% 350.74% 278.15%
Lockheed Martin Corp. 136.30% 122.08% 189.58%
RTX Corp. 102.95% 64.17% 111.10%

Based on: 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), 10-K (reporting date: 2017-12-31).

1 MVA. See details »

2 2021 Calculation
MVA margin = 100 × MVA ÷ Adjusted net sales
= 100 × 74,004 ÷ 35,386 = 209.13%

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. 3M Co. MVA margin ratio improved from 2019 to 2020 but then deteriorated significantly from 2020 to 2021.