Stock Analysis on Net

Broadcom Inc. (NASDAQ:AVGO)

$24.99

Market Value Added (MVA)

Microsoft Excel

MVA

Broadcom Inc., MVA calculation

US$ in millions

Microsoft Excel
Nov 3, 2024 Oct 29, 2023 Oct 30, 2022 Oct 31, 2021 Nov 1, 2020 Nov 3, 2019
Fair value of debt1
Operating lease liability
Market value of common equity
Preferred stock, $0.001 par value; none issued and outstanding
Market (fair) value of Broadcom
Less: Invested capital2
MVA

Based on: 10-K (reporting date: 2024-11-03), 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-11-01), 10-K (reporting date: 2019-11-03).

1 Fair value of debt. See details »

2 Invested capital. See details »


The financial data reveals significant trends concerning the market value, invested capital, and market value added for Broadcom Inc. over a six-year period. A comprehensive analysis of these elements is provided below.

Market (Fair) Value
The market value exhibits a substantial upward trajectory over the six reported years. Beginning at $161,197 million in 2019, it progressively increased each year with a notable peak of $1,101,293 million in 2024. There was a minor decline in 2022 to $265,780 million from $306,110 million in 2021, but the overall trend is markedly positive, indicating enhanced market capitalization and possibly investor confidence towards the latter years.
Invested Capital
The invested capital shows a relatively stable pattern from 2019 through 2023, fluctuating marginally around the $62,000 million mark. However, 2024 marks a significant increase, more than doubling to $140,990 million. The stability in prior years followed by a sharp rise suggests a strategic expansion or major reinvestment in assets during the last period.
Market Value Added (MVA)
The MVA, defined as the difference between market value and invested capital, mirrors the pattern of market value with consistent growth annually except for a dip in 2022. Starting at $101,165 million in 2019, MVA increased sharply to $960,303 million in 2024. The expansion implies that the market value substantially exceeded invested capital, reflecting strong value creation for shareholders and likely improved operational performance or market perception.

In summary, the data indicates robust financial growth and value generation for Broadcom Inc. The surge in market value and MVA in the final year is particularly noteworthy, alongside the considerable rise in invested capital. These trends collectively suggest a period of expansion and increased market confidence.


MVA Spread Ratio

Broadcom Inc., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Nov 3, 2024 Oct 29, 2023 Oct 30, 2022 Oct 31, 2021 Nov 1, 2020 Nov 3, 2019
Selected Financial Data (US$ in millions)
Market value added (MVA)1
Invested capital2
Performance Ratio
MVA spread ratio3
Benchmarks
MVA Spread Ratio, Competitors4
Advanced Micro Devices Inc.
Analog Devices Inc.
Applied Materials Inc.
Intel Corp.
KLA Corp.
Lam Research Corp.
Micron Technology Inc.
NVIDIA Corp.
Qualcomm Inc.
Texas Instruments Inc.

Based on: 10-K (reporting date: 2024-11-03), 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-11-01), 10-K (reporting date: 2019-11-03).

1 MVA. See details »

2 Invested capital. See details »

3 2024 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × ÷ =

4 Click competitor name to see calculations.


Market Value Added (MVA)
The Market Value Added shows a significant upward trend over the periods analyzed. Starting at approximately $101 billion in late 2019, the MVA increased steadily through 2021, reaching around $241 billion. There was a decline observed in 2022 to about $204 billion, followed by a substantial rebound in 2023 to nearly $489 billion, and a further sharp increase in 2024 to over $960 billion. This indicates strong value creation and growing investor confidence, despite the dip in 2022.
Invested Capital
Invested capital remained relatively stable from 2019 through 2023, fluctuating within a narrow range between approximately $60 billion and $63 billion. In 2024, there was a notable rise to nearly $141 billion, more than doubling the previous levels. This increase suggests a significant expansion in the asset base or capital allocation within the company during the latest period.
MVA Spread Ratio
The MVA spread ratio, representing the ratio of Market Value Added relative to invested capital, reflects substantial improvements in value generation efficiency. Starting at 168.52% in 2019, it rose sharply to 237.77% in 2020 and continued to climb to 373.5% by 2021. Although it slightly decreased to 327.91% in 2022, there was an extraordinary surge to 780.16% in 2023 and a slight decrease to 681.11% in 2024. These figures highlight enhanced returns on capital and increased shareholder value, especially marked in the last two years despite the spike in invested capital.
Overall Summary
The data reveals a strong trajectory of value creation over the analyzed periods, characterized by rapid increases in market value added and efficiency in capital utilization. The significant jump in invested capital in the latest period did not proportionally dilute the MVA spread ratio, indicating effective capital deployment. A temporary setback in market value added and its spread ratio occurred in 2022 but was quickly reversed by aggressive growth. These trends suggest robust operational and financial performance with an emphasis on maximizing shareholder returns.

MVA Margin

Broadcom Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Nov 3, 2024 Oct 29, 2023 Oct 30, 2022 Oct 31, 2021 Nov 1, 2020 Nov 3, 2019
Selected Financial Data (US$ in millions)
Market value added (MVA)1
Net revenue
Performance Ratio
MVA margin2
Benchmarks
MVA Margin, Competitors3
Advanced Micro Devices Inc.
Analog Devices Inc.
Applied Materials Inc.
Intel Corp.
KLA Corp.
Lam Research Corp.
Micron Technology Inc.
NVIDIA Corp.
Qualcomm Inc.
Texas Instruments Inc.

Based on: 10-K (reporting date: 2024-11-03), 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-11-01), 10-K (reporting date: 2019-11-03).

1 MVA. See details »

2 2024 Calculation
MVA margin = 100 × MVA ÷ Net revenue
= 100 × ÷ =

3 Click competitor name to see calculations.


The analysis of the financial data over the periods from 2019 to 2024 reveals distinct upward trends across all reported metrics.

Market Value Added (MVA)
MVA shows a significant increase over the years, rising from 101,165 million USD in 2019 to 960,303 million USD by 2024. This demonstrates a substantial growth in the value generated beyond the capital invested, indicating enhanced shareholder value and effective management in wealth creation.
Net Revenue
Net revenue exhibits steady growth throughout the examined intervals, increasing from 22,597 million USD in 2019 to 51,574 million USD in 2024. The year-over-year growth suggests successful business expansion or improved sales performance, with a notable acceleration particularly in the last two years.
MVA Margin
The MVA margin, calculated as a percentage, also shows a robust upward trajectory, moving from 447.69% in 2019 to an impressive 1,861.99% by 2024. This sharp increase points to significant improvements in profitability and value generation relative to net revenue, reflecting improved operational efficiency or market valuation multiples.

Overall, the financial trends indicate strong positive performance characterized by increasing revenue streams and enhanced market value creation, supporting a narrative of sustained growth and increased capital efficiency over the time series analyzed.