Stock Analysis on Net

Diamondback Energy Inc. (NASDAQ:FANG)

This company has been moved to the archive! The financial data has not been updated since November 8, 2022.

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

Diamondback Energy Inc., MVA calculation

US$ in millions

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Fair value of debt1 7,148 6,213 5,545 4,413 1,507
Market value of common equity 22,690 10,913 9,415 17,308 12,286
Non-controlling interest 1,157 1,010 1,657 467 327
Less: Investment 19 15
Market (fair) value of Diamondback 30,995 18,136 16,598 22,173 14,120
Less: Invested capital2 21,230 16,329 22,002 20,304 7,167
MVA 9,765 1,807 (5,404) 1,869 6,953

Based on: 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), 10-K (reporting date: 2017-12-31).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA Diamondback Energy Inc. market (fair) value less invested capital. Diamondback Energy Inc. MVA increased from 2019 to 2020 and from 2020 to 2021.

MVA Spread Ratio

Diamondback Energy Inc., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Selected Financial Data (US$ in millions)
Market value added (MVA)1 9,765 1,807 (5,404) 1,869 6,953
Invested capital2 21,230 16,329 22,002 20,304 7,167
Performance Ratio
MVA spread ratio3 45.99% 11.06% -24.56% 9.21% 97.01%
Benchmarks
MVA Spread Ratio, Competitors4
Chevron Corp. 54.49% 25.83% 21.23%
ConocoPhillips 86.17% 63.43% 38.09%
Exxon Mobil Corp. 42.25% 18.54% -5.98%
Marathon Petroleum Corp. 16.35% 14.91% -10.38%
Occidental Petroleum Corp. 34.32% 9.79% -5.81%
Valero Energy Corp. 19.85% 21.44% 4.90%

Based on: 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), 10-K (reporting date: 2017-12-31).

1 MVA. See details »

2 Invested capital. See details »

3 2021 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 9,765 ÷ 21,230 = 45.99%

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. Diamondback Energy Inc. MVA spread ratio improved from 2019 to 2020 and from 2020 to 2021.

MVA Margin

Diamondback Energy Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Selected Financial Data (US$ in millions)
Market value added (MVA)1 9,765 1,807 (5,404) 1,869 6,953
Revenue from contracts with customers 6,747 2,756 3,887 2,130 1,186
Performance Ratio
MVA margin2 144.73% 65.55% -139.03% 87.77% 586.10%
Benchmarks
MVA Margin, Competitors3
Chevron Corp. 67.80% 53.96% 29.71%
ConocoPhillips 143.57% 171.77% 67.50%
Exxon Mobil Corp. 41.64% 28.44% -7.10%
Marathon Petroleum Corp. 8.67% 15.00% -6.87%
Occidental Petroleum Corp. 76.78% 34.78% -23.98%
Valero Energy Corp. 7.75% 13.53% 1.84%

Based on: 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), 10-K (reporting date: 2017-12-31).

1 MVA. See details »

2 2021 Calculation
MVA margin = 100 × MVA ÷ Revenue from contracts with customers
= 100 × 9,765 ÷ 6,747 = 144.73%

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. Diamondback Energy Inc. MVA margin ratio improved from 2019 to 2020 and from 2020 to 2021.