Stock Analysis on Net

EOG Resources Inc. (NYSE:EOG)

This company has been moved to the archive! The financial data has not been updated since February 27, 2020.

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

EOG Resources Inc., MVA calculation

US$ in thousands

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Fair value of long-term debt and finance leases1 5,509,900 6,098,571 6,634,155 7,228,710 6,828,782
Operating lease liability 799,365 499,411 380,358 323,191 363,395
Market value of common equity 34,923,267 54,472,798 61,879,371 56,477,629 37,667,012
Market (fair) value of EOG 41,232,532 61,070,781 68,893,883 64,029,530 44,859,189
Less: Invested capital2 32,663,914 30,360,840 26,570,707 26,322,407 24,433,279
MVA 8,568,618 30,709,940 42,323,177 37,707,123 20,425,910

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA EOG Resources Inc. market (fair) value less invested capital. EOG Resources Inc. MVA decreased from 2017 to 2018 and from 2018 to 2019.

MVA Spread Ratio

EOG Resources Inc., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Selected Financial Data (US$ in thousands)
Market value added (MVA)1 8,568,618 30,709,940 42,323,177 37,707,123 20,425,910
Invested capital2 32,663,914 30,360,840 26,570,707 26,322,407 24,433,279
Performance Ratio
MVA spread ratio3 26.23% 101.15% 159.29% 143.25% 83.60%
Benchmarks
MVA Spread Ratio, Competitors4
Chevron Corp. 21.23%
ConocoPhillips 38.09%
Exxon Mobil Corp. -5.98%
Marathon Petroleum Corp. -10.38%
Occidental Petroleum Corp. -5.81%
Valero Energy Corp. 4.90%

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

1 MVA. See details »

2 Invested capital. See details »

3 2019 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 8,568,618 ÷ 32,663,914 = 26.23%

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. EOG Resources Inc. MVA spread ratio deteriorated from 2017 to 2018 and from 2018 to 2019.

MVA Margin

EOG Resources Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Selected Financial Data (US$ in thousands)
Market value added (MVA)1 8,568,618 30,709,940 42,323,177 37,707,123 20,425,910
Operating revenues and other 17,379,973 17,275,399 11,208,320 7,650,632 8,757,428
Performance Ratio
MVA margin2 49.30% 177.77% 377.60% 492.86% 233.24%
Benchmarks
MVA Margin, Competitors3
Chevron Corp. 29.71%
ConocoPhillips 67.50%
Exxon Mobil Corp. -7.10%
Marathon Petroleum Corp. -6.87%
Occidental Petroleum Corp. -23.98%
Valero Energy Corp. 1.84%

Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).

1 MVA. See details »

2 2019 Calculation
MVA margin = 100 × MVA ÷ Operating revenues and other
= 100 × 8,568,618 ÷ 17,379,973 = 49.30%

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. EOG Resources Inc. MVA margin ratio deteriorated from 2017 to 2018 and from 2018 to 2019.