Stock Analysis on Net

Coca-Cola Co. (NYSE:KO)

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

Coca-Cola Co., MVA calculation

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Fair value of debt1 38,002 35,071 43,618 45,401 43,719
Operating lease liability 1,362 1,454 1,471 1,622 1,392
Market value of common equity 261,766 258,736 270,013 216,198 251,625
Equity attributable to noncontrolling interests 1,539 1,721 1,861 1,985 2,117
Less: Marketable securities 3,223 3,095 4,359 4,727 5,506
Market (fair) value of Coca-Cola 299,446 293,887 312,604 260,479 293,347
Less: Invested capital2 83,542 79,959 80,311 75,674 73,753
MVA 215,904 213,928 232,293 184,805 219,594

Based on: 10-K (reporting date: 2023-12-31), 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).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA Coca-Cola Co. market (fair) value less invested capital. Coca-Cola Co. MVA decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.

MVA Spread Ratio

Coca-Cola Co., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Market value added (MVA)1 215,904 213,928 232,293 184,805 219,594
Invested capital2 83,542 79,959 80,311 75,674 73,753
Performance Ratio
MVA spread ratio3 258.44% 267.55% 289.24% 244.21% 297.74%
Benchmarks
MVA Spread Ratio, Competitors4
Altria Group Inc. 237.03% 268.30% 269.92% 179.16% 157.62%
Mondelēz International Inc. 97.98% 73.56% 85.16% 65.69% 76.66%
PepsiCo Inc. 265.48% 296.11% 297.67% 237.73% 302.36%

Based on: 10-K (reporting date: 2023-12-31), 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).

1 MVA. See details »

2 Invested capital. See details »

3 2023 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 215,904 ÷ 83,542 = 258.44%

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. Coca-Cola Co. MVA spread ratio deteriorated from 2021 to 2022 and from 2022 to 2023.

MVA Margin

Coca-Cola Co., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Market value added (MVA)1 215,904 213,928 232,293 184,805 219,594
Net operating revenues 45,754 43,004 38,655 33,014 37,266
Performance Ratio
MVA margin2 471.88% 497.46% 600.94% 559.78% 589.26%
Benchmarks
MVA Margin, Competitors3
Altria Group Inc. 277.34% 307.92% 347.85% 284.28% 267.55%
Mondelēz International Inc. 167.29% 149.09% 182.53% 151.66% 174.63%
PepsiCo Inc. 217.79% 238.05% 261.55% 236.69% 267.35%

Based on: 10-K (reporting date: 2023-12-31), 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).

1 MVA. See details »

2 2023 Calculation
MVA margin = 100 × MVA ÷ Net operating revenues
= 100 × 215,904 ÷ 45,754 = 471.88%

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. Coca-Cola Co. MVA margin ratio deteriorated from 2021 to 2022 and from 2022 to 2023.