Stock Analysis on Net

CSX Corp. (NASDAQ:CSX)

This company has been moved to the archive! The financial data has not been updated since April 20, 2023.

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

CSX Corp., MVA calculation

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Fair value of long-term debt, including current maturities1 16,135 19,439 21,076 18,503 14,914
Operating lease liability 557 542 500 550 303
Market value of common equity 65,323 77,142 67,230 61,519 55,544
Non-controlling minority interest 10 10 9 15 17
Less: Investments at fair value 196 164 101 1,084 341
Market (fair) value of CSX 81,829 96,969 88,714 79,503 70,437
Less: Invested capital2 38,278 37,644 37,637 34,802 34,219
MVA 43,551 59,325 51,077 44,701 36,218

Based on: 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), 10-K (reporting date: 2018-12-31).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA CSX Corp. market (fair) value less invested capital. CSX Corp. MVA increased from 2020 to 2021 but then decreased significantly from 2021 to 2022.

MVA Spread Ratio

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

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in millions)
Market value added (MVA)1 43,551 59,325 51,077 44,701 36,218
Invested capital2 38,278 37,644 37,637 34,802 34,219
Performance Ratio
MVA spread ratio3 113.77% 157.59% 135.71% 128.44% 105.84%
Benchmarks
MVA Spread Ratio, Competitors4
FedEx Corp. 39.69% 83.76% 39.69% 45.89% 73.80%
Uber Technologies Inc. 372.72% 331.50% 420.06% 206.61%
Union Pacific Corp. 160.12% 224.50% 191.78% 172.47%
United Parcel Service Inc. 287.08% 373.64% 415.72% 232.28%

Based on: 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), 10-K (reporting date: 2018-12-31).

1 MVA. See details »

2 Invested capital. See details »

3 2022 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 43,551 ÷ 38,278 = 113.77%

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. CSX Corp. MVA spread ratio improved from 2020 to 2021 but then deteriorated significantly from 2021 to 2022.

MVA Margin

CSX Corp., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in millions)
Market value added (MVA)1 43,551 59,325 51,077 44,701 36,218
Revenue 14,853 12,522 10,583 11,937 12,250
Performance Ratio
MVA margin2 293.21% 473.76% 482.63% 374.48% 295.66%
Benchmarks
MVA Margin, Competitors3
FedEx Corp. 28.21% 64.08% 33.00% 34.92% 60.35%
Uber Technologies Inc. 191.05% 305.35% 793.36% 298.93%
Union Pacific Corp. 384.62% 599.66% 572.79% 454.49%
United Parcel Service Inc. 128.12% 170.51% 162.99% 113.97%

Based on: 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), 10-K (reporting date: 2018-12-31).

1 MVA. See details »

2 2022 Calculation
MVA margin = 100 × MVA ÷ Revenue
= 100 × 43,551 ÷ 14,853 = 293.21%

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. CSX Corp. MVA margin ratio deteriorated from 2020 to 2021 and from 2021 to 2022.