AI Tokens
Stock Analysis on Net

Kraft Heinz Co. (NASDAQ:KHC)

This company has been moved to the archive! The financial data has not been updated since July 31, 2020.

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 Heinz Co., MVA calculation

US$ in millions

Microsoft Excel
Dec 28, 2019 Dec 29, 2018 Dec 30, 2017 Dec 31, 2016 Dec 31, 2015
Fair value of debt1 31,100 30,100 33,000 33,200 25,700
Operating lease liability 601 568 417 383 591
Market value of common equity 32,831 35,061 86,291 113,121 94,019
Redeemable noncontrolling interest — 3 6 — 23
Noncontrolling interest 126 118 207 216 208
Market (fair) value of Kraft Heinz 64,658 65,850 119,922 146,919 120,542
Less: Invested capital2 94,307 96,541 112,007 111,350 105,133
MVA (29,649) (30,691) 7,914 35,570 15,408

Based on: 10-K (reporting date: 2019-12-28), 10-K (reporting date: 2018-12-29), 10-K (reporting date: 2017-12-30), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

1 Fair value of debt. See details »

2 Invested capital. See details »


The company's Market Value Added (MVA) experienced a significant reversal over the five-year period, transitioning from a state of value creation to substantial value destruction. While the initial years indicated a positive market perception relative to capital investment, a sharp decline starting in 2017 led to a negative valuation gap by 2018.

Market Value Trajectory
Market capitalization peaked in 2016 at 146,919 million US$, representing an increase from the 2015 level. However, a precipitous decline followed, with the valuation falling to 65,850 million US$ by 2018—a reduction of approximately 55% from its peak—and stabilizing at 64,658 million US$ in 2019.
Invested Capital Trends
Invested capital remained relatively stable between 2015 and 2017, fluctuating between 105,133 million US$ and 112,007 million US$. A contraction occurred in 2018 and 2019, with the figure decreasing to 94,307 million US$, suggesting a reduction in the capital base or potential asset write-downs coinciding with the period of market devaluation.
Market Value Added (MVA) Analysis
MVA reached a high of 35,570 million US$ in 2016, indicating that the market valued the firm significantly above its invested capital. This trend reversed sharply in 2017, with MVA dropping to 7,914 million US$. By 2018, the MVA became negative, reaching -30,691 million US$, signifying that the market valuation fell below the total capital invested. This negative position persisted into 2019, ending the period at -29,649 million US$, which reflects a sustained loss of shareholder value relative to the capital employed.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


MVA Spread Ratio

Kraft Heinz Co., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Dec 28, 2019 Dec 29, 2018 Dec 30, 2017 Dec 31, 2016 Dec 31, 2015
Selected Financial Data (US$ in millions)
Market value added (MVA)1 (29,649) (30,691) 7,914 35,570 15,408
Invested capital2 94,307 96,541 112,007 111,350 105,133
Performance Ratio
MVA spread ratio3 -31.44% -31.79% 7.07% 31.94% 14.66%
Benchmarks
MVA Spread Ratio, Competitors4
Coca-Cola Co. — — — — —
Mondelēz International Inc. — — — — —
PepsiCo Inc. — — — — —
Philip Morris International Inc. — — — — —

Based on: 10-K (reporting date: 2019-12-28), 10-K (reporting date: 2018-12-29), 10-K (reporting date: 2017-12-30), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

1 MVA. See details »

2 Invested capital. See details »

3 2019 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × -29,649 ÷ 94,307 = -31.44%

4 Click competitor name to see calculations.


The financial trajectory from 2015 to 2019 indicates a severe deterioration in shareholder value creation, transitioning from a period of significant market premiums to substantial value destruction.

Market Value Added (MVA)
A volatile trend is observed in MVA, which peaked in 2016 at 35,570 million US$. This positive trajectory reversed sharply in 2017, falling to 7,914 million US$, before collapsing into negative territory by 2018 at -30,691 million US$. The value remained heavily negative through 2019, ending at -29,649 million US$, signaling that the market valuation of the company fell significantly below the capital invested in the business.
Invested Capital
Invested capital remained relatively stable between 2015 and 2017, fluctuating slightly between 105,133 million US$ and 112,007 million US$. However, a contraction occurred starting in 2018, with capital decreasing to 96,541 million US$ and further declining to 94,307 million US$ by 2019. This reduction in the capital base was insufficient to offset the collapse in market valuation.
MVA Spread Ratio
The MVA spread ratio mirrors the collapse of the absolute MVA. After reaching a high of 31.94% in 2016, the ratio plummeted to 7.07% in 2017 and shifted to a deep negative position of -31.79% in 2018. The ratio stabilized slightly but remained critically low at -31.44% in 2019. This trend indicates a fundamental shift where the company failed to generate returns exceeding the cost of capital from the perspective of the equity market.

The divergence between the relatively stable invested capital and the precipitous drop in MVA suggests that the decline was driven primarily by a loss of market confidence and a downward revision of the company's future growth prospects rather than a sudden divestment of assets.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


MVA Margin

Kraft Heinz Co., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Dec 28, 2019 Dec 29, 2018 Dec 30, 2017 Dec 31, 2016 Dec 31, 2015
Selected Financial Data (US$ in millions)
Market value added (MVA)1 (29,649) (30,691) 7,914 35,570 15,408
Net sales 24,977 26,268 26,232 26,487 18,338
Performance Ratio
MVA margin2 -118.70% -116.84% 30.17% 134.29% 84.02%
Benchmarks
MVA Margin, Competitors3
Coca-Cola Co. — — — — —
Mondelēz International Inc. — — — — —
PepsiCo Inc. — — — — —
Philip Morris International Inc. — — — — —

Based on: 10-K (reporting date: 2019-12-28), 10-K (reporting date: 2018-12-29), 10-K (reporting date: 2017-12-30), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

1 MVA. See details »

2 2019 Calculation
MVA margin = 100 × MVA ÷ Net sales
= 100 × -29,649 ÷ 24,977 = -118.70%

3 Click competitor name to see calculations.


The financial trajectory between 2015 and 2019 is characterized by a severe reversal in market value creation. While the initial period showed significant growth in value, the latter years exhibit a substantial collapse in market valuation relative to invested capital.

Market Value Added (MVA) Trend
A peak in MVA was reached in 2016 at 35,570 million US$, representing a substantial increase from the 15,408 million US$ recorded in 2015. However, a precipitous decline followed, with value dropping to 7,914 million US$ in 2017 and turning sharply negative to -30,691 million US$ by 2018. The value remained deeply negative through 2019, ending at -29,649 million US$, indicating that the market valuation fell significantly below the total capital invested in the business.
Net Sales Performance
Net sales experienced a sharp increase between 2015 and 2016, rising from 18,338 million US$ to 26,487 million US$. Following this surge, revenue remained relatively stagnant between 2017 and 2018, hovering around 26,200 million US$, before experiencing a moderate decline to 24,977 million US$ in 2019. This stability in sales contrasts sharply with the volatility observed in market value.
MVA Margin Analysis
The MVA margin mirrored the volatility of the absolute MVA, peaking at 134.29% in 2016. A rapid erosion of this margin occurred in 2017, falling to 30.17%. By 2018, the margin shifted to a negative position of -116.84% and further deteriorated to -118.70% in 2019. The divergence between stable net sales and a collapsing MVA margin suggests that the loss in market value was driven by factors beyond top-line revenue performance, reflecting a significant decline in investor confidence or a fundamental devaluation of the company's asset base.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?