Stock Analysis on Net

FedEx Corp. (NYSE:FDX)

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

FedEx Corp., MVA calculation

US$ in millions

Microsoft Excel
May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019 May 31, 2018
Fair value of long-term debt, including current maturities1 18,300 19,268 23,625 23,285 17,862 16,671
Operating lease liability 17,753 16,930 15,583 14,118 15,238 15,142
Market value of common equity 63,985 56,641 78,820 42,995 44,283 61,211
Market (fair) value of FedEx 100,038 92,839 118,028 80,398 77,382 93,023
Less: Invested capital2 69,545 66,462 64,229 57,553 53,043 53,524
MVA 30,493 26,377 53,799 22,845 24,340 39,500

Based on: 10-K (reporting date: 2023-05-31), 10-K (reporting date: 2022-05-31), 10-K (reporting date: 2021-05-31), 10-K (reporting date: 2020-05-31), 10-K (reporting date: 2019-05-31), 10-K (reporting date: 2018-05-31).

1 Fair value of debt. See details »

2 Invested capital. See details »

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

MVA Spread Ratio

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

Microsoft Excel
May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019 May 31, 2018
Selected Financial Data (US$ in millions)
Market value added (MVA)1 30,493 26,377 53,799 22,845 24,340 39,500
Invested capital2 69,545 66,462 64,229 57,553 53,043 53,524
Performance Ratio
MVA spread ratio3 43.85% 39.69% 83.76% 39.69% 45.89% 73.80%
Benchmarks
MVA Spread Ratio, Competitors4
Uber Technologies Inc. 1,004.48% 372.72% 331.50% 420.06% 206.61%
Union Pacific Corp. 196.13% 160.12% 224.50% 191.78% 172.47%
United Parcel Service Inc. 230.94% 287.08% 373.64% 415.72% 232.28%

Based on: 10-K (reporting date: 2023-05-31), 10-K (reporting date: 2022-05-31), 10-K (reporting date: 2021-05-31), 10-K (reporting date: 2020-05-31), 10-K (reporting date: 2019-05-31), 10-K (reporting date: 2018-05-31).

1 MVA. See details »

2 Invested capital. See details »

3 2023 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 30,493 ÷ 69,545 = 43.85%

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. FedEx Corp. MVA spread ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.

MVA Margin

FedEx Corp., MVA margin calculation, comparison to benchmarks

Microsoft Excel
May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019 May 31, 2018
Selected Financial Data (US$ in millions)
Market value added (MVA)1 30,493 26,377 53,799 22,845 24,340 39,500
Revenue 90,155 93,512 83,959 69,217 69,693 65,450
Performance Ratio
MVA margin2 33.82% 28.21% 64.08% 33.00% 34.92% 60.35%
Benchmarks
MVA Margin, Competitors3
Uber Technologies Inc. 422.20% 191.05% 305.35% 793.36% 298.93%
Union Pacific Corp. 500.31% 384.62% 599.66% 572.79% 454.49%
United Parcel Service Inc. 115.42% 128.12% 170.51% 162.99% 113.97%

Based on: 10-K (reporting date: 2023-05-31), 10-K (reporting date: 2022-05-31), 10-K (reporting date: 2021-05-31), 10-K (reporting date: 2020-05-31), 10-K (reporting date: 2019-05-31), 10-K (reporting date: 2018-05-31).

1 MVA. See details »

2 2023 Calculation
MVA margin = 100 × MVA ÷ Revenue
= 100 × 30,493 ÷ 90,155 = 33.82%

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