Stock Analysis on Net

Best Buy Co. Inc. (NYSE:BBY)

This company has been moved to the archive! The financial data has not been updated since December 6, 2022.

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

Best Buy Co. Inc., MVA calculation

US$ in millions

Microsoft Excel
Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018 Jan 28, 2017
Fair value of total debt1 1,245 1,479 1,360 1,398 1,412 1,447
Operating lease liability 2,709 2,705 2,798 2,615 2,695 2,575
Market value of common equity 22,937 29,553 13,026 19,041 19,485 13,864
Preferred stock, $1.00 par value; none issued and outstanding
Less: Marketable securities 54 118 165 227 2,295 1,944
Market (fair) value of Best Buy 26,837 33,619 17,019 22,827 21,297 15,942
Less: Invested capital2 7,721 9,079 7,649 7,210 5,407 6,613
MVA 19,116 24,540 9,370 15,617 15,890 9,329

Based on: 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA Best Buy Co. Inc. market (fair) value less invested capital. Best Buy Co. Inc. MVA increased from 2020 to 2021 but then slightly decreased from 2021 to 2022.

MVA Spread Ratio

Best Buy Co. Inc., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018 Jan 28, 2017
Selected Financial Data (US$ in millions)
Market value added (MVA)1 19,116 24,540 9,370 15,617 15,890 9,329
Invested capital2 7,721 9,079 7,649 7,210 5,407 6,613
Performance Ratio
MVA spread ratio3 247.59% 270.29% 122.50% 216.60% 293.87% 141.05%
Benchmarks
MVA Spread Ratio, Competitors4
Amazon.com Inc. 342.01% 728.57% 1,053.43% 730.44%
Home Depot Inc. 681.54% 631.50% 547.47% 617.70%
Lowe’s Cos. Inc. 587.76% 457.91% 186.58% 334.01%
TJX Cos. Inc. 333.18% 327.36% 261.07% 334.48%

Based on: 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).

1 MVA. See details »

2 Invested capital. See details »

3 2022 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 19,116 ÷ 7,721 = 247.59%

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. Best Buy Co. Inc. MVA spread ratio improved from 2020 to 2021 but then slightly deteriorated from 2021 to 2022.

MVA Margin

Best Buy Co. Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018 Jan 28, 2017
Selected Financial Data (US$ in millions)
Market value added (MVA)1 19,116 24,540 9,370 15,617 15,890 9,329
 
Revenue 51,761 47,262 43,638 42,879 42,151 39,403
Add: Increase (decrease) in deferred revenue 392 210 55 (7) 35 61
Adjusted revenue 52,153 47,472 43,693 42,872 42,186 39,464
Performance Ratio
MVA margin2 36.65% 51.69% 21.44% 36.43% 37.67% 23.64%
Benchmarks
MVA Margin, Competitors3
Amazon.com Inc. 178.50% 312.93% 408.23% 330.23%
Home Depot Inc. 216.66% 237.60% 181.62% 195.15%
Lowe’s Cos. Inc. 159.89% 145.00% 69.10% 115.18%
TJX Cos. Inc. 135.17% 227.93% 116.99% 149.26%

Based on: 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).

1 MVA. See details »

2 2022 Calculation
MVA margin = 100 × MVA ÷ Adjusted revenue
= 100 × 19,116 ÷ 52,153 = 36.65%

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. Best Buy Co. Inc. MVA margin ratio improved from 2020 to 2021 but then slightly deteriorated from 2021 to 2022.