Stock Analysis on Net

Kraft Foods Group Inc. (NASDAQ:KRFT)

This company has been moved to the archive! The financial data has not been updated since April 28, 2015.

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

Kraft Foods Group Inc., MVA calculation

US$ in millions

Microsoft Excel
Dec 27, 2014 Dec 28, 2013 Dec 29, 2012
Fair value of debt1 11,000 10,700 11,500
Operating lease liability 369 422 382
Market value of common equity 37,731 32,851 30,654
Market (fair) value of Kraft Foods Group 49,101 43,973 42,536
Less: Invested capital2 14,787 16,041 13,807
MVA 34,313 27,932 28,729

Based on: 10-K (reporting date: 2014-12-27), 10-K (reporting date: 2013-12-28), 10-K (reporting date: 2012-12-29).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA Kraft Foods Group Inc. market (fair) value less invested capital. Kraft Foods Group Inc. MVA decreased from 2012 to 2013 but then increased from 2013 to 2014 exceeding 2012 level.

MVA Spread Ratio

Kraft Foods Group Inc., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Dec 27, 2014 Dec 28, 2013 Dec 29, 2012
Selected Financial Data (US$ in millions)
Market value added (MVA)1 34,313 27,932 28,729
Invested capital2 14,787 16,041 13,807
Performance Ratio
MVA spread ratio3 232.05% 174.12% 208.07%
Benchmarks
MVA Spread Ratio, Competitors4
lululemon athletica inc.
Nike Inc.

Based on: 10-K (reporting date: 2014-12-27), 10-K (reporting date: 2013-12-28), 10-K (reporting date: 2012-12-29).

1 MVA. See details »

2 Invested capital. See details »

3 2014 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 34,313 ÷ 14,787 = 232.05%

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. Kraft Foods Group Inc. MVA spread ratio deteriorated from 2012 to 2013 but then improved from 2013 to 2014 exceeding 2012 level.

MVA Margin

Kraft Foods Group Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Dec 27, 2014 Dec 28, 2013 Dec 29, 2012
Selected Financial Data (US$ in millions)
Market value added (MVA)1 34,313 27,932 28,729
Net revenues 18,205 18,218 18,339
Performance Ratio
MVA margin2 188.48% 153.32% 156.65%
Benchmarks
MVA Margin, Competitors3
lululemon athletica inc.
Nike Inc.

Based on: 10-K (reporting date: 2014-12-27), 10-K (reporting date: 2013-12-28), 10-K (reporting date: 2012-12-29).

1 MVA. See details »

2 2014 Calculation
MVA margin = 100 × MVA ÷ Net revenues
= 100 × 34,313 ÷ 18,205 = 188.48%

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. Kraft Foods Group Inc. MVA margin ratio deteriorated from 2012 to 2013 but then improved from 2013 to 2014 exceeding 2012 level.