Stock Analysis on Net

NVIDIA Corp. (NASDAQ:NVDA)

Market Value Added (MVA)

Microsoft Excel

MVA

NVIDIA Corp., MVA calculation

US$ in millions

Microsoft Excel
Jan 28, 2024 Jan 29, 2023 Jan 30, 2022 Jan 31, 2021 Jan 26, 2020 Jan 27, 2019
Fair value of total debt1 8,595 9,805 11,221 7,851 2,071 1,939
Operating lease liability 1,347 1,078 885 755 652 600
Market value of common equity 1,686,800 575,164 663,970 340,132 188,937 94,391
Preferred stock, $.001 par value; none issued
Less: Marketable securities 18,704 9,907 19,218 10,714 1 6,640
Market (fair) value of NVIDIA 1,678,038 576,140 656,858 338,024 191,659 90,289
Less: Invested capital2 31,144 21,396 18,075 13,232 14,224 4,812
MVA 1,646,894 554,744 638,783 324,792 177,435 85,478

Based on: 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-26), 10-K (reporting date: 2019-01-27).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA NVIDIA Corp. market (fair) value less invested capital. NVIDIA Corp. MVA decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.

MVA Spread Ratio

NVIDIA Corp., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Jan 28, 2024 Jan 29, 2023 Jan 30, 2022 Jan 31, 2021 Jan 26, 2020 Jan 27, 2019
Selected Financial Data (US$ in millions)
Market value added (MVA)1 1,646,894 554,744 638,783 324,792 177,435 85,478
Invested capital2 31,144 21,396 18,075 13,232 14,224 4,812
Performance Ratio
MVA spread ratio3 5,288.00% 2,592.75% 3,534.07% 2,454.59% 1,247.43% 1,776.46%
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%
Applied Materials Inc. 671.06% 515.59% 815.05% 555.54% 482.20%
Broadcom Inc. 780.15% 327.92% 373.47% 237.74% 168.52%
Intel Corp. 136.50% 56.17% 138.47% 204.49% 286.44%
KLA Corp. 749.44% 664.92% 735.85% 430.36% 274.54%
Lam Research Corp. 510.18% 411.90% 697.09% 503.38% 326.52%
Micron Technology Inc. 65.44% 17.24% 80.72% 54.74% 45.95%
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%
Texas Instruments Inc. 565.70% 853.39% 887.48% 1,141.98% 946.70%

Based on: 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-26), 10-K (reporting date: 2019-01-27).

1 MVA. See details »

2 Invested capital. See details »

3 2024 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 1,646,894 ÷ 31,144 = 5,288.00%

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. NVIDIA Corp. MVA spread ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

MVA Margin

NVIDIA Corp., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Jan 28, 2024 Jan 29, 2023 Jan 30, 2022 Jan 31, 2021 Jan 26, 2020 Jan 27, 2019
Selected Financial Data (US$ in millions)
Market value added (MVA)1 1,646,894 554,744 638,783 324,792 177,435 85,478
 
Revenue 60,922 26,974 26,914 16,675 10,918 11,716
Add: Increase (decrease) in deferred revenue 765 70 51 250 63 70
Adjusted revenue 61,687 27,044 26,965 16,925 10,981 11,786
Performance Ratio
MVA margin2 2,669.76% 2,051.27% 2,368.93% 1,919.01% 1,615.83% 725.25%
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%
Applied Materials Inc. 449.88% 297.74% 520.10% 422.74% 334.35%
Broadcom Inc. 1,364.98% 613.42% 879.58% 656.07% 447.69%
Intel Corp. 231.83% 78.99% 155.07% 215.26% 320.84%
KLA Corp. 595.30% 562.17% 725.25% 482.13% 383.29%
Lam Research Corp. 444.18% 298.83% 497.71% 492.91% 285.01%
Micron Technology Inc. 225.16% 29.56% 135.02% 108.00% 76.12%
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%
Texas Instruments Inc. 729.45% 748.35% 793.86% 1,023.69% 793.53%

Based on: 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-26), 10-K (reporting date: 2019-01-27).

1 MVA. See details »

2 2024 Calculation
MVA margin = 100 × MVA ÷ Adjusted revenue
= 100 × 1,646,894 ÷ 61,687 = 2,669.76%

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. NVIDIA Corp. MVA margin ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.