Stock Analysis on Net

Alphabet Inc. (NASDAQ:GOOG)

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

Alphabet Inc., 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 12,046 12,042 14,486 15,201 4,811
Operating lease liability 15,251 14,978 13,578 12,840 11,413
Market value of common equity 1,762,999 1,347,553 1,957,004 1,395,463 994,503
Preferred stock, $0.001 par value per share; no shares issued and outstanding
Less: Marketable securities 86,868 91,883 118,704 110,229 101,177
Market (fair) value of Alphabet 1,703,428 1,282,690 1,866,364 1,313,275 909,550
Less: Invested capital2 189,763 174,698 148,237 122,733 100,542
MVA 1,513,665 1,107,992 1,718,127 1,190,542 809,008

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 Alphabet Inc. market (fair) value less invested capital. Alphabet Inc. MVA decreased from 2021 to 2022 but then increased from 2022 to 2023 not reaching 2021 level.

MVA Spread Ratio

Alphabet Inc., 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 1,513,665 1,107,992 1,718,127 1,190,542 809,008
Invested capital2 189,763 174,698 148,237 122,733 100,542
Performance Ratio
MVA spread ratio3 797.66% 634.23% 1,159.04% 970.03% 804.65%
Benchmarks
MVA Spread Ratio, Competitors4
Comcast Corp. 34.32% 23.22% 50.36% 64.16% 48.88%
Meta Platforms Inc. 767.10% 380.86% 579.06% 791.20% 773.13%
Netflix Inc. 596.82% 371.76% 453.21% 772.09% 596.41%
Walt Disney Co. 33.59% 34.30% 103.57% 101.22% 96.61%

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 × 1,513,665 ÷ 189,763 = 797.66%

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. Alphabet Inc. MVA spread ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.

MVA Margin

Alphabet Inc., 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 1,513,665 1,107,992 1,718,127 1,190,542 809,008
 
Revenues 307,394 282,836 257,637 182,527 161,857
Add: Increase (decrease) in deferred revenue 541 684 799 758 86
Adjusted revenues 307,935 283,520 258,436 183,285 161,943
Performance Ratio
MVA margin2 491.55% 390.80% 664.82% 649.56% 499.56%
Benchmarks
MVA Margin, Competitors3
Comcast Corp. 59.40% 41.05% 99.16% 138.43% 97.01%
Meta Platforms Inc. 802.73% 332.57% 454.84% 744.17% 715.58%
Netflix Inc. 667.68% 443.50% 529.22% 912.25% 708.65%
Walt Disney Co. 65.59% 70.59% 263.91% 272.21% 231.16%

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 revenues
= 100 × 1,513,665 ÷ 307,935 = 491.55%

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. Alphabet Inc. MVA margin ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.