Stock Analysis on Net

Freeport-McMoRan Inc. (NYSE:FCX)

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

Freeport-McMoRan 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 9,364 10,097 10,630 10,994 10,239
Operating lease liability 431 332 319 228 248
Market value of common equity 55,698 60,533 63,530 47,984 17,760
Noncontrolling interests 10,617 9,316 9,039 8,494 8,150
Less: Investment securities 33 32 79 36 31
Market (fair) value of FCX 76,077 80,246 83,439 67,664 36,366
Less: Invested capital2 35,126 36,035 35,043 32,173 28,120
MVA 40,951 44,211 48,396 35,491 8,246

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 Freeport-McMoRan Inc. market (fair) value less invested capital. Freeport-McMoRan Inc. MVA decreased from 2021 to 2022 and from 2022 to 2023.

MVA Spread Ratio

Freeport-McMoRan Inc., MVA spread ratio calculation

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 40,951 44,211 48,396 35,491 8,246
Invested capital2 35,126 36,035 35,043 32,173 28,120
Performance Ratio
MVA spread ratio3 116.58% 122.69% 138.11% 110.31% 29.32%

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 × 40,951 ÷ 35,126 = 116.58%

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. Freeport-McMoRan Inc. MVA spread ratio deteriorated from 2021 to 2022 and from 2022 to 2023.

MVA Margin

Freeport-McMoRan Inc., MVA margin calculation

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 40,951 44,211 48,396 35,491 8,246
 
Revenues 22,855 22,780 22,845 14,198 14,402
Add: Increase (decrease) in deferred revenue 85 (115) 126 53 (23)
Adjusted revenues 22,940 22,665 22,971 14,251 14,379
Performance Ratio
MVA margin2 178.51% 195.06% 210.68% 249.04% 57.35%

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 ÷ Adjusted revenues
= 100 × 40,951 ÷ 22,940 = 178.51%

Performance ratio Description The company
MVA margin The ratio of MVA to sales. It measures how efficiently and prodigiously sales translate into franchise value. Freeport-McMoRan Inc. MVA margin ratio deteriorated from 2021 to 2022 and from 2022 to 2023.