Stock Analysis on Net

Twenty-First Century Fox Inc. (NASDAQ:FOX)

This company has been moved to the archive! The financial data has not been updated since February 6, 2019.

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

Twenty-First Century Fox Inc., MVA calculation

US$ in millions

Microsoft Excel
Jun 30, 2018 Jun 30, 2017 Jun 30, 2016 Jun 30, 2015 Jun 30, 2014 Jun 30, 2013
Fair value of borrowings1 22,591 23,853 23,986 21,998 22,692 18,756
Operating lease liability 1,553 1,729 1,506 1,570 3,690 3,454
Market value of common equity 83,959 52,218 48,724 60,826 78,316 72,612
Redeemable noncontrolling interests 764 694 552 621 541 519
Noncontrolling interests 1,234 1,216 1,220 966 3,483 3,127
Less: Available-for-sale securities 257 18 124 268
Market (fair) value of Twenty-First Century Fox 109,843 79,711 75,988 85,963 108,598 98,200
Less: Invested capital2 47,272 45,055 42,462 44,315 48,265 44,434
MVA 62,572 34,655 33,526 41,648 60,333 53,766

Based on: 10-K (reporting date: 2018-06-30), 10-K (reporting date: 2017-06-30), 10-K (reporting date: 2016-06-30), 10-K (reporting date: 2015-06-30), 10-K (reporting date: 2014-06-30), 10-K (reporting date: 2013-06-30).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA Twenty-First Century Fox Inc. market (fair) value less invested capital. Twenty-First Century Fox Inc. MVA increased from 2016 to 2017 and from 2017 to 2018.

MVA Spread Ratio

Twenty-First Century Fox Inc., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2018 Jun 30, 2017 Jun 30, 2016 Jun 30, 2015 Jun 30, 2014 Jun 30, 2013
Selected Financial Data (US$ in millions)
Market value added (MVA)1 62,572 34,655 33,526 41,648 60,333 53,766
Invested capital2 47,272 45,055 42,462 44,315 48,265 44,434
Performance Ratio
MVA spread ratio3 132.37% 76.92% 78.95% 93.98% 125.01% 121.00%
Benchmarks
MVA Spread Ratio, Competitors4
Alphabet Inc.
Comcast Corp.
Meta Platforms Inc.
Netflix Inc.
Walt Disney Co. 147.23%

Based on: 10-K (reporting date: 2018-06-30), 10-K (reporting date: 2017-06-30), 10-K (reporting date: 2016-06-30), 10-K (reporting date: 2015-06-30), 10-K (reporting date: 2014-06-30), 10-K (reporting date: 2013-06-30).

1 MVA. See details »

2 Invested capital. See details »

3 2018 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 62,572 ÷ 47,272 = 132.37%

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. Twenty-First Century Fox Inc. MVA spread ratio deteriorated from 2016 to 2017 but then improved from 2017 to 2018 exceeding 2016 level.

MVA Margin

Twenty-First Century Fox Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2018 Jun 30, 2017 Jun 30, 2016 Jun 30, 2015 Jun 30, 2014 Jun 30, 2013
Selected Financial Data (US$ in millions)
Market value added (MVA)1 62,572 34,655 33,526 41,648 60,333 53,766
 
Revenues 30,400 28,500 27,326 28,987 31,867 27,675
Add: Increase (decrease) in deferred revenue 98 75 57 (242) 13 (203)
Adjusted revenues 30,498 28,575 27,383 28,745 31,880 27,472
Performance Ratio
MVA margin2 205.17% 121.28% 122.43% 144.89% 189.25% 195.71%
Benchmarks
MVA Margin, Competitors3
Alphabet Inc.
Comcast Corp.
Meta Platforms Inc.
Netflix Inc.
Walt Disney Co. 197.35%

Based on: 10-K (reporting date: 2018-06-30), 10-K (reporting date: 2017-06-30), 10-K (reporting date: 2016-06-30), 10-K (reporting date: 2015-06-30), 10-K (reporting date: 2014-06-30), 10-K (reporting date: 2013-06-30).

1 MVA. See details »

2 2018 Calculation
MVA margin = 100 × MVA ÷ Adjusted revenues
= 100 × 62,572 ÷ 30,498 = 205.17%

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. Twenty-First Century Fox Inc. MVA margin ratio deteriorated from 2016 to 2017 but then improved from 2017 to 2018 exceeding 2016 level.