Stock Analysis on Net

Exxon Mobil Corp. (NYSE:XOM)

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

Exxon Mobil Corp., 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 38,390 37,021 50,582 72,530 48,037
Operating lease liability 6,010 5,594 5,190 5,162 5,693
Market value of common equity 413,926 446,709 325,013 240,038 224,348
Noncontrolling interests 7,736 7,424 7,106 6,980 7,288
Market (fair) value of ExxonMobil 466,062 496,748 387,891 324,710 285,366
Less: Invested capital2 307,196 297,049 272,673 273,920 303,501
MVA 158,866 199,699 115,218 50,790 (18,135)

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 Exxon Mobil Corp. market (fair) value less invested capital. Exxon Mobil Corp. MVA increased from 2021 to 2022 but then slightly decreased from 2022 to 2023.

MVA Spread Ratio

Exxon Mobil Corp., 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)1 158,866 199,699 115,218 50,790 (18,135)
Invested capital2 307,196 297,049 272,673 273,920 303,501
Performance Ratio
MVA spread ratio3 51.71% 67.23% 42.25% 18.54% -5.98%
Benchmarks
MVA Spread Ratio, Competitors4
Chevron Corp. 47.11% 57.71% 54.49% 25.83% 21.23%
ConocoPhillips 83.41% 93.55% 86.17% 63.43% 38.09%
Marathon Petroleum Corp. 40.55% 23.50% 16.35% 14.91% -10.38%
Occidental Petroleum Corp. 37.27% 44.52% 34.32% 9.79% -5.81%
Pioneer Natural Resources Co. 82.59% 70.09% 93.10% 117.88% 55.00%
Valero Energy Corp. 19.68% 27.46% 19.85% 21.44% 4.90%

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 × 158,866 ÷ 307,196 = 51.71%

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. Exxon Mobil Corp. MVA spread ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.

MVA Margin

Exxon Mobil Corp., 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)1 158,866 199,699 115,218 50,790 (18,135)
Sales and other operating revenue 334,697 398,675 276,692 178,574 255,583
Performance Ratio
MVA margin2 47.47% 50.09% 41.64% 28.44% -7.10%
Benchmarks
MVA Margin, Competitors3
Chevron Corp. 50.80% 51.99% 67.80% 53.96% 29.71%
ConocoPhillips 120.75% 90.01% 143.57% 171.77% 67.50%
Marathon Petroleum Corp. 17.46% 9.21% 8.67% 15.00% -6.87%
Occidental Petroleum Corp. 75.01% 68.42% 76.78% 34.78% -23.98%
Pioneer Natural Resources Co. 142.09% 92.54% 170.12% 285.36% 94.87%
Valero Energy Corp. 6.95% 7.75% 7.75% 13.53% 1.84%

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 ÷ Sales and other operating revenue
= 100 × 158,866 ÷ 334,697 = 47.47%

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. Exxon Mobil Corp. MVA margin ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.