Stock Analysis on Net

Amazon.com Inc. (NASDAQ:AMZN)

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

Amazon.com 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 debt and finance leases1 73,391 78,225 77,856 67,058 54,749
Operating lease liability 75,639 69,040 58,330 39,099 25,835
Market value of common equity 1,784,656 1,059,464 1,604,285 1,668,109 1,000,002
Preferred stock, $0.01 par value; no shares issued or outstanding
Less: Marketable securities 13,393 16,138 59,829 42,274 18,929
Market (fair) value of Amazon.com 1,920,293 1,190,591 1,680,642 1,731,992 1,061,657
Less: Invested capital2 326,668 269,358 202,836 150,160 127,843
MVA 1,593,625 921,233 1,477,806 1,581,832 933,814

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 Amazon.com Inc. market (fair) value less invested capital. Amazon.com Inc. MVA decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

MVA Spread Ratio

Amazon.com 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 1,593,625 921,233 1,477,806 1,581,832 933,814
Invested capital2 326,668 269,358 202,836 150,160 127,843
Performance Ratio
MVA spread ratio3 487.84% 342.01% 728.57% 1,053.43% 730.44%
Benchmarks
MVA Spread Ratio, Competitors4
Home Depot Inc. 519.24% 681.54% 631.50% 547.47% 617.70%
Lowe’s Cos. Inc. 500.68% 587.76% 457.91% 186.58% 334.01%
TJX Cos. Inc. 393.67% 333.18% 327.36% 261.07% 334.48%

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 × 1,593,625 ÷ 326,668 = 487.84%

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

MVA Margin

Amazon.com 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 1,593,625 921,233 1,477,806 1,581,832 933,814
 
Net sales 574,785 513,983 469,822 386,064 280,522
Add: Increase (decrease) in unearned revenue 4,800 2,100 2,419 1,418 2,254
Adjusted net sales 579,585 516,083 472,241 387,482 282,776
Performance Ratio
MVA margin2 274.96% 178.50% 312.93% 408.23% 330.23%
Benchmarks
MVA Margin, Competitors3
Home Depot Inc. 182.42% 216.66% 237.60% 181.62% 195.15%
Lowe’s Cos. Inc. 127.78% 159.89% 145.00% 69.10% 115.18%
TJX Cos. Inc. 160.74% 135.17% 227.93% 116.99% 149.26%

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 net sales
= 100 × 1,593,625 ÷ 579,585 = 274.96%

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. Amazon.com Inc. MVA margin ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.