Stock Analysis on Net

EMC Corp. (NYSE:EMC)

This company has been moved to the archive! The financial data has not been updated since August 8, 2016.

Market Value Added (MVA)

Microsoft Excel

MVA

EMC Corp., MVA calculation

US$ in millions

Microsoft Excel
Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012 Dec 31, 2011
Fair value of debt1 6,298 5,544 7,084 2,666 4,200
Operating lease liability 1,788 1,704 1,371 1,290 1,145
Market value of common equity 50,487 57,535 52,018 48,991 56,501
Preferred stock, par value $0.01; none outstanding
Non-controlling interests 1,579 1,629 1,485 1,167 968
Less: Short- and long-term investments 8,234 8,312 9,697 6,642 6,312
Market (fair) value of EMC 51,918 58,100 52,262 47,472 56,502
Less: Invested capital2 33,788 32,268 31,439 27,392 24,594
MVA 18,130 25,832 20,822 20,079 31,908

Based on: 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31), 10-K (reporting date: 2011-12-31).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA EMC Corp. market (fair) value less invested capital. EMC Corp. MVA increased from 2013 to 2014 but then decreased significantly from 2014 to 2015.

MVA Spread Ratio

EMC Corp., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012 Dec 31, 2011
Selected Financial Data (US$ in millions)
Market value added (MVA)1 18,130 25,832 20,822 20,079 31,908
Invested capital2 33,788 32,268 31,439 27,392 24,594
Performance Ratio
MVA spread ratio3 53.66% 80.06% 66.23% 73.30% 129.74%
Benchmarks
MVA Spread Ratio, Competitors4
Advanced Micro Devices Inc.
Analog Devices Inc.
Applied Materials Inc.
Broadcom Inc.
Intel Corp.
KLA Corp.
Lam Research Corp.
Micron Technology Inc.
NVIDIA Corp.
ON Semiconductor Corp.
Qualcomm Inc.
Texas Instruments Inc.

Based on: 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31), 10-K (reporting date: 2011-12-31).

1 MVA. See details »

2 Invested capital. See details »

3 2015 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 18,130 ÷ 33,788 = 53.66%

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. EMC Corp. MVA spread ratio improved from 2013 to 2014 but then deteriorated significantly from 2014 to 2015.

MVA Margin

EMC Corp., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012 Dec 31, 2011
Selected Financial Data (US$ in millions)
Market value added (MVA)1 18,130 25,832 20,822 20,079 31,908
 
Revenues 24,704 24,440 23,222 21,714 20,008
Add: Increase (decrease) in deferred revenue 637 1,186 1,428 1,377 1,510
Adjusted revenues 25,341 25,626 24,650 23,091 21,518
Performance Ratio
MVA margin2 71.54% 100.80% 84.47% 86.96% 148.29%
Benchmarks
MVA Margin, Competitors3
Advanced Micro Devices Inc.
Analog Devices Inc.
Applied Materials Inc.
Broadcom Inc.
Intel Corp.
KLA Corp.
Lam Research Corp.
Micron Technology Inc.
NVIDIA Corp.
ON Semiconductor Corp.
Qualcomm Inc.
Texas Instruments Inc.

Based on: 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31), 10-K (reporting date: 2011-12-31).

1 MVA. See details »

2 2015 Calculation
MVA margin = 100 × MVA ÷ Adjusted revenues
= 100 × 18,130 ÷ 25,341 = 71.54%

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. EMC Corp. MVA margin ratio improved from 2013 to 2014 but then deteriorated significantly from 2014 to 2015.