Stock Analysis on Net

Costco Wholesale Corp. (NASDAQ:COST)

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

Costco Wholesale Corp., MVA calculation

US$ in millions

Microsoft Excel
Sep 3, 2023 Aug 28, 2022 Aug 29, 2021 Aug 30, 2020 Sep 1, 2019 Sep 2, 2018
Fair value of long-term debt, including current portion and finance lease liabilities1 7,170 7,661 8,744 8,675 7,418 6,889
Operating lease liability 2,646 2,721 2,864 2,789 1,882 1,825
Market value of common equity 250,379 212,592 198,529 160,175 130,842 95,613
Preferred stock $.005 par value; no shares issued and outstanding
Noncontrolling interests 5 514 421 341 304
Less: Short-term investments 1,534 846 917 1,028 1,060 1,204
Market (fair) value of Costco 258,661 222,133 209,734 171,032 139,423 103,427
Less: Invested capital2 34,903 31,671 28,508 29,043 23,959 20,758
MVA 223,758 190,462 181,226 141,989 115,464 82,669

Based on: 10-K (reporting date: 2023-09-03), 10-K (reporting date: 2022-08-28), 10-K (reporting date: 2021-08-29), 10-K (reporting date: 2020-08-30), 10-K (reporting date: 2019-09-01), 10-K (reporting date: 2018-09-02).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA Costco Wholesale Corp. market (fair) value less invested capital. Costco Wholesale Corp. MVA increased from 2021 to 2022 and from 2022 to 2023.

MVA Spread Ratio

Costco Wholesale Corp., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Sep 3, 2023 Aug 28, 2022 Aug 29, 2021 Aug 30, 2020 Sep 1, 2019 Sep 2, 2018
Selected Financial Data (US$ in millions)
Market value added (MVA)1 223,758 190,462 181,226 141,989 115,464 82,669
Invested capital2 34,903 31,671 28,508 29,043 23,959 20,758
Performance Ratio
MVA spread ratio3 641.08% 601.38% 635.70% 488.89% 481.92% 398.25%
Benchmarks
MVA Spread Ratio, Competitors4
Target Corp. 210.89% 289.75% 247.97% 151.69% 106.62%
Walmart Inc. 195.10% 201.42% 174.24% 145.51% 124.63%

Based on: 10-K (reporting date: 2023-09-03), 10-K (reporting date: 2022-08-28), 10-K (reporting date: 2021-08-29), 10-K (reporting date: 2020-08-30), 10-K (reporting date: 2019-09-01), 10-K (reporting date: 2018-09-02).

1 MVA. See details »

2 Invested capital. See details »

3 2023 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 223,758 ÷ 34,903 = 641.08%

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. Costco Wholesale Corp. MVA spread ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.

MVA Margin

Costco Wholesale Corp., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Sep 3, 2023 Aug 28, 2022 Aug 29, 2021 Aug 30, 2020 Sep 1, 2019 Sep 2, 2018
Selected Financial Data (US$ in millions)
Market value added (MVA)1 223,758 190,462 181,226 141,989 115,464 82,669
Net sales 237,710 222,730 192,052 163,220 149,351 138,434
Performance Ratio
MVA margin2 94.13% 85.51% 94.36% 86.99% 77.31% 59.72%
Benchmarks
MVA Margin, Competitors3
Target Corp. 59.25% 83.51% 81.84% 53.60% 37.31%
Walmart Inc. 48.16% 55.42% 51.59% 46.83% 38.77%

Based on: 10-K (reporting date: 2023-09-03), 10-K (reporting date: 2022-08-28), 10-K (reporting date: 2021-08-29), 10-K (reporting date: 2020-08-30), 10-K (reporting date: 2019-09-01), 10-K (reporting date: 2018-09-02).

1 MVA. See details »

2 2023 Calculation
MVA margin = 100 × MVA ÷ Net sales
= 100 × 223,758 ÷ 237,710 = 94.13%

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. Costco Wholesale Corp. MVA margin ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.