Stock Analysis on Net

Altria Group Inc. (NYSE:MO)

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

Altria Group Inc., MVA calculation

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Fair value of long-term debt, including current portion1 24,373 22,928 30,459 34,682 30,710
Market value of common equity 72,126 83,100 93,552 81,039 78,962
Redeemable noncontrolling interest 40 38
Noncontrolling interests 50 50 86 97
Market (fair) value of Altria 96,549 106,078 124,011 115,847 109,807
Less: Invested capital2 28,647 28,802 33,524 41,498 42,624
MVA 67,902 77,276 90,487 74,349 67,183

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA Altria Group Inc. market (fair) value less invested capital. Altria Group Inc. MVA decreased from 2021 to 2022 and from 2022 to 2023.

MVA Spread Ratio

Altria Group Inc., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Market value added (MVA)1 67,902 77,276 90,487 74,349 67,183
Invested capital2 28,647 28,802 33,524 41,498 42,624
Performance Ratio
MVA spread ratio3 237.03% 268.30% 269.92% 179.16% 157.62%
Benchmarks
MVA Spread Ratio, Competitors4
Coca-Cola Co. 258.44% 267.55% 289.24% 244.21% 297.74%
Mondelēz International Inc. 97.98% 73.56% 85.16% 65.69% 76.66%
PepsiCo Inc. 265.48% 296.11% 297.67% 237.73% 302.36%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 MVA. See details »

2 Invested capital. See details »

3 2023 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 67,902 ÷ 28,647 = 237.03%

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. Altria Group Inc. MVA spread ratio deteriorated from 2021 to 2022 and from 2022 to 2023.

MVA Margin

Altria Group Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Market value added (MVA)1 67,902 77,276 90,487 74,349 67,183
Net revenues 24,483 25,096 26,013 26,153 25,110
Performance Ratio
MVA margin2 277.34% 307.92% 347.85% 284.28% 267.55%
Benchmarks
MVA Margin, Competitors3
Coca-Cola Co. 471.88% 497.46% 600.94% 559.78% 589.26%
Mondelēz International Inc. 167.29% 149.09% 182.53% 151.66% 174.63%
PepsiCo Inc. 217.79% 238.05% 261.55% 236.69% 267.35%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 MVA. See details »

2 2023 Calculation
MVA margin = 100 × MVA ÷ Net revenues
= 100 × 67,902 ÷ 24,483 = 277.34%

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. Altria Group Inc. MVA margin ratio deteriorated from 2021 to 2022 and from 2022 to 2023.