Stock Analysis on Net

CrowdStrike Holdings Inc. (NASDAQ:CRWD)

$24.99

Market Value Added (MVA)

Microsoft Excel

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

MVA

CrowdStrike Holdings Inc., MVA calculation

US$ in thousands

Microsoft Excel
Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
Fair value of senior Notes1
Operating lease liability
Market value of common equity
Preferred stock, $0.0005 par value; no shares issued and outstanding
Non-controlling interest
Less: Short-term investments
Market (fair) value of CrowdStrike
Less: Invested capital2
MVA

Based on: 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-01-31), 10-K (reporting date: 2023-01-31), 10-K (reporting date: 2022-01-31), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31).

1 Fair value of debt. See details »

2 Invested capital. See details »


Market (fair) value of CrowdStrike
The market value exhibits a remarkable upward trend from 2020 to 2025, starting at approximately $10.37 billion and peaking near $80.39 billion in 2024. A significant jump is noted between 2020 and 2021, increasing more than fourfold. However, there is a decline in 2023 where the value drops to about $29.16 billion from the previous year's $44.52 billion, before recovering again in 2024. A slight decrease occurs in 2025, with the market value reducing marginally to around $77.33 billion.
Invested Capital
Invested capital has consistently increased over the years, starting at approximately $669 million in 2020 and rising steadily to over $7.6 billion by 2025. This growth indicates ongoing investment and expansion activities, with incremental yearly increases showing a strategic buildup of assets or capital deployment.
Market Value Added (MVA)
The Market Value Added closely mirrors the market value trend, growing from roughly $9.7 billion in 2020 to about $74.5 billion in 2024. MVA sees a sharp rise between 2020 and 2021, followed by an incremental increase to 2022. It then experiences a notable decline in 2023, similar to the market value trend, before rebounding strongly in 2024. By 2025, MVA slightly decreases to approximately $69.7 billion. This pattern reflects fluctuations in the market value minus invested capital, suggesting varying investor perceptions of value creation over time.

MVA Spread Ratio

CrowdStrike Holdings Inc., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
Selected Financial Data (US$ in thousands)
Market value added (MVA)1
Invested capital2
Performance Ratio
MVA spread ratio3
Benchmarks
MVA Spread Ratio, Competitors4
Accenture PLC
Adobe Inc.
Cadence Design Systems Inc.
Fair Isaac Corp.
International Business Machines Corp.
Intuit Inc.
Microsoft Corp.
Oracle Corp.
Palantir Technologies Inc.
Palo Alto Networks Inc.
Salesforce Inc.
ServiceNow Inc.
Synopsys Inc.
Workday Inc.

Based on: 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-01-31), 10-K (reporting date: 2023-01-31), 10-K (reporting date: 2022-01-31), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31).

1 MVA. See details »

2 Invested capital. See details »

3 2025 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × ÷ =

4 Click competitor name to see calculations.


Market Value Added (MVA)
The market value added exhibits significant fluctuations over the analyzed period. Starting at approximately 9.7 billion US dollars in early 2020, it increased sharply to over 40.8 billion by early 2021 and then remained relatively stable through early 2022. However, it declined notably to around 25 billion in 2023 before rebounding strongly to approximately 74.5 billion in 2024, followed by a slight decrease to about 69.7 billion in 2025. This pattern suggests considerable variability in market perception and valuation, with a peak observed in 2024.
Invested Capital
The invested capital has shown a consistent upward trend across the observed years. Beginning at roughly 670 million US dollars in early 2020, it increased steadily each year, reaching over 7.6 billion by early 2025. This steady growth indicates ongoing investment in capital assets or resources, reflecting possible expansion or enhancement in operational capacity.
MVA Spread Ratio
The MVA spread ratio, which compares market value added to invested capital, follows a fluctuating but generally declining pattern. It peaked at over 1600% in early 2021, indicating a very high market valuation relative to invested capital at that time. This ratio then decreased to around 608% by early 2023, signifying a reduced premium of market value over invested capital. Although there was a partial recovery to around 1265% in 2024, it declined again to approximately 916% in 2025. These movements suggest changing market expectations and efficiencies in capital utilization over time.
Summary Insights
The data reflects a company experiencing rapid changes in market valuation relative to its invested capital. While invested capital shows a clear, consistent growth trajectory, indicating sustained internal investment, the market value added and the associated MVA spread ratio demonstrate volatility. This may reflect external factors impacting market sentiment or shifts in perceived growth prospects. The sharp increase in MVA in 2024 followed by a minor contraction implies fluctuating investor confidence or significant market events influencing valuation. Overall, the company’s capital base is expanding steadily, but market valuation dynamics remain variable and sensitive to broader economic or company-specific developments.

MVA Margin

CrowdStrike Holdings Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
Selected Financial Data (US$ in thousands)
Market value added (MVA)1
 
Revenue
Add: Increase (decrease) in deferred revenue
Adjusted revenue
Performance Ratio
MVA margin2
Benchmarks
MVA Margin, Competitors3
Accenture PLC
Adobe Inc.
Cadence Design Systems Inc.
Fair Isaac Corp.
International Business Machines Corp.
Intuit Inc.
Microsoft Corp.
Oracle Corp.
Palantir Technologies Inc.
Palo Alto Networks Inc.
Salesforce Inc.
ServiceNow Inc.
Synopsys Inc.
Workday Inc.

Based on: 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-01-31), 10-K (reporting date: 2023-01-31), 10-K (reporting date: 2022-01-31), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31).

1 MVA. See details »

2 2025 Calculation
MVA margin = 100 × MVA ÷ Adjusted revenue
= 100 × ÷ =

3 Click competitor name to see calculations.


The financial data reveals notable trends over the analyzed period. Market value added (MVA) reflects significant fluctuations, with an initial strong value recorded in 2020, peaking sharply in 2021, followed by a decline through 2023, then a considerable rebound in 2024 before slightly decreasing in 2025.

Adjusted revenue demonstrates consistent growth year over year. Starting from a lower base in 2020, it nearly doubles by 2021, then continues to increase substantially through to 2025, indicating robust top-line expansion during the period.

The MVA margin exhibits a volatile pattern, not directly proportional to revenue growth. It spikes dramatically in 2021, then declines steeply in 2023, rises again in 2024, but remains below the earlier peak, showing sensitivity to market valuation changes beyond revenue increases.

Market Value Added (MVA)
Started at approximately 9.7 billion US dollars in 2020, rose sharply to over 40.8 billion in 2021, peaked marginally higher in 2022, declined significantly to about 25 billion in 2023, rebounded to 74.5 billion in 2024, and then experienced a slight decrease to 69.7 billion in 2025.
Adjusted Revenue
Increased steadily from around 763 million US dollars in 2020 to approximately 4.6 billion in 2025. This represents strong, consistent revenue growth without interruptions.
MVA Margin
Expressed as a percentage, it was extremely high in 2020 at 1272.66%, surged to 3362.6% in 2021, dropped sharply to 816.6% by 2023, climbed again to 1984.37% in 2024, and then eased to 1506.35% in 2025. This indicates that despite rising revenues, market valuation dynamics influenced the company's financial performance ratios significantly.