Stock Analysis on Net

Micron Technology Inc. (NASDAQ:MU)

Market Value Added (MVA)

Microsoft Excel

MVA

Micron Technology Inc., MVA calculation

US$ in millions

Microsoft Excel
Aug 31, 2023 Sep 1, 2022 Sep 2, 2021 Sep 3, 2020 Aug 29, 2019 Aug 30, 2018
Fair value of debt1 12,830 6,358 7,387 7,830 6,637 6,767
Operating lease liability 669 670 559 587 564 471
Market value of common equity 76,818 57,522 78,438 58,589 50,371 48,024
Redeemable noncontrolling interest 98 97
Noncontrolling interest in subsidiary 889 870
Less: Marketable debt investments 1,861 2,716 2,635 1,566 1,967 769
Market (fair) value of Micron 88,456 61,834 83,749 65,440 56,592 55,460
Less: Invested capital2 53,467 52,741 46,342 42,291 38,774 35,408
MVA 34,989 9,093 37,407 23,149 17,818 20,052

Based on: 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-09-01), 10-K (reporting date: 2021-09-02), 10-K (reporting date: 2020-09-03), 10-K (reporting date: 2019-08-29), 10-K (reporting date: 2018-08-30).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA Micron Technology Inc. market (fair) value less invested capital. Micron Technology Inc. MVA decreased from 2021 to 2022 but then increased from 2022 to 2023 not reaching 2021 level.

MVA Spread Ratio

Micron Technology Inc., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Aug 31, 2023 Sep 1, 2022 Sep 2, 2021 Sep 3, 2020 Aug 29, 2019 Aug 30, 2018
Selected Financial Data (US$ in millions)
Market value added (MVA)1 34,989 9,093 37,407 23,149 17,818 20,052
Invested capital2 53,467 52,741 46,342 42,291 38,774 35,408
Performance Ratio
MVA spread ratio3 65.44% 17.24% 80.72% 54.74% 45.95% 56.63%
Benchmarks
MVA Spread Ratio, Competitors4
Advanced Micro Devices Inc. 370.13% 119.87% 2,219.60% 2,281.37% 1,656.68%
Analog Devices Inc. 117.77% 103.56% 117.94% 210.89% 164.19% 113.22%
Applied Materials Inc. 671.06% 515.59% 815.05% 555.54% 482.20% 251.42%
Broadcom Inc. 780.15% 327.92% 373.47% 237.74% 168.52% 161.97%
Intel Corp. 136.50% 56.17% 138.47% 204.49% 286.44%
KLA Corp. 749.44% 664.92% 735.85% 430.36% 274.54% 618.88%
Lam Research Corp. 510.18% 411.90% 697.09% 503.38% 326.52% 224.36%
NVIDIA Corp. 2,592.75% 3,534.07% 2,454.59% 1,247.43% 1,776.46%
ON Semiconductor Corp. 242.64% 312.72% 289.98% 209.73% 87.91%
Qualcomm Inc. 331.81% 372.61% 739.14% 815.45% 438.33% 401.62%
Texas Instruments Inc. 565.70% 853.39% 887.48% 1,141.98% 946.70%

Based on: 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-09-01), 10-K (reporting date: 2021-09-02), 10-K (reporting date: 2020-09-03), 10-K (reporting date: 2019-08-29), 10-K (reporting date: 2018-08-30).

1 MVA. See details »

2 Invested capital. See details »

3 2023 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 34,989 ÷ 53,467 = 65.44%

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. Micron Technology Inc. MVA spread ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.

MVA Margin

Micron Technology Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Aug 31, 2023 Sep 1, 2022 Sep 2, 2021 Sep 3, 2020 Aug 29, 2019 Aug 30, 2018
Selected Financial Data (US$ in millions)
Market value added (MVA)1 34,989 9,093 37,407 23,149 17,818 20,052
Revenue 15,540 30,758 27,705 21,435 23,406 30,391
Performance Ratio
MVA margin2 225.16% 29.56% 135.02% 108.00% 76.12% 65.98%
Benchmarks
MVA Margin, Competitors3
Advanced Micro Devices Inc. 944.62% 297.25% 836.71% 1,019.76% 838.80%
Analog Devices Inc. 422.86% 388.08% 757.72% 685.43% 502.84% 340.05%
Applied Materials Inc. 449.88% 297.74% 520.10% 422.74% 334.35% 148.45%
Broadcom Inc. 1,364.98% 613.42% 879.58% 656.07% 447.69% 346.64%
Intel Corp. 231.83% 78.99% 155.07% 215.26% 320.84%
KLA Corp. 595.30% 562.17% 725.25% 482.13% 383.29% 401.11%
Lam Research Corp. 444.18% 298.83% 497.71% 492.91% 285.01% 195.14%
NVIDIA Corp. 2,051.27% 2,368.93% 1,919.01% 1,615.83% 725.25%
ON Semiconductor Corp. 321.21% 351.98% 325.29% 274.96% 109.25%
Qualcomm Inc. 291.70% 248.18% 445.16% 615.38% 387.14% 332.30%
Texas Instruments Inc. 729.45% 748.35% 793.86% 1,023.69% 793.53%

Based on: 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-09-01), 10-K (reporting date: 2021-09-02), 10-K (reporting date: 2020-09-03), 10-K (reporting date: 2019-08-29), 10-K (reporting date: 2018-08-30).

1 MVA. See details »

2 2023 Calculation
MVA margin = 100 × MVA ÷ Revenue
= 100 × 34,989 ÷ 15,540 = 225.16%

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. Micron Technology Inc. MVA margin ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.