Stock Analysis on Net

International Business Machines Corp. (NYSE:IBM)

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

International Business Machines 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 54,710 47,274 56,252 68,781 67,228
Operating lease liability 3,388 3,064 3,436 4,931 5,259
Market value of common equity 168,800 117,289 111,442 107,866 125,896
Noncontrolling interests 80 77 95 130 144
Less: Marketable securities 406 883 637 609 761
Market (fair) value of IBM 226,572 166,821 170,588 181,099 197,766
Less: Invested capital2 112,927 104,131 110,083 130,176 133,824
MVA 113,645 62,690 60,505 50,923 63,942

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 International Business Machines Corp. market (fair) value less invested capital. International Business Machines Corp. MVA increased from 2021 to 2022 and from 2022 to 2023.

MVA Spread Ratio

International Business Machines 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)1 113,645 62,690 60,505 50,923 63,942
Invested capital2 112,927 104,131 110,083 130,176 133,824
Performance Ratio
MVA spread ratio3 100.64% 60.20% 54.96% 39.12% 47.78%
Benchmarks
MVA Spread Ratio, Competitors4
Accenture PLC 487.90% 442.58% 739.74% 550.21% 505.40%
Adobe Inc. 991.60% 658.07% 1,033.13% 1,082.99% 884.94%
Intuit Inc. 573.60% 406.80% 1,175.12% 976.09% 1,553.30%
Microsoft Corp. 892.49% 956.02% 1,383.21% 1,315.93% 962.41%
Oracle Corp. 324.04% 224.95% 260.27% 180.84% 220.64%
Palo Alto Networks Inc. 731.80% 559.27% 573.47% 267.90% 424.76%
Salesforce Inc. 126.24% 150.31% 270.75% 226.93% 326.41%
ServiceNow Inc. 1,781.94% 1,276.80% 1,798.18% 2,575.52% 2,192.76%
Synopsys Inc. 973.25% 565.55% 707.79% 468.10% 272.11%

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 × 113,645 ÷ 112,927 = 100.64%

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. International Business Machines Corp. MVA spread ratio improved from 2021 to 2022 and from 2022 to 2023.

MVA Margin

International Business Machines 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)1 113,645 62,690 60,505 50,923 63,942
 
Revenue 61,860 60,530 57,350 73,620 77,147
Add: Increase (decrease) in deferred income 1,453 (564) 357 1,257 1,267
Adjusted revenue 63,313 59,966 57,707 74,877 78,414
Performance Ratio
MVA margin2 179.50% 104.54% 104.85% 68.01% 81.54%
Benchmarks
MVA Margin, Competitors3
Accenture PLC 251.01% 213.17% 379.26% 279.96% 233.58%
Adobe Inc. 1,241.42% 766.46% 1,287.44% 1,554.19% 1,330.31%
Intuit Inc. 939.31% 782.89% 1,489.94% 1,098.60% 1,034.92%
Microsoft Corp. 1,016.40% 916.17% 1,148.11% 976.86% 711.95%
Oracle Corp. 626.94% 412.88% 514.72% 411.93% 401.82%
Palo Alto Networks Inc. 726.58% 651.57% 771.68% 434.92% 469.62%
Salesforce Inc. 321.51% 417.33% 620.94% 558.53% 642.57%
ServiceNow Inc. 1,433.56% 1,026.06% 1,555.49% 2,101.04% 1,606.91%
Synopsys Inc. 1,373.41% 796.87% 1,126.17% 803.94% 470.26%

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 ÷ Adjusted revenue
= 100 × 113,645 ÷ 63,313 = 179.50%

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. International Business Machines Corp. MVA margin ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.