AI Tokens
Stock Analysis on Net

Hess Corp. (NYSE:HES)

This company has been moved to the archive! The financial data has not been updated since November 2, 2023.

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

Hess Corp., MVA calculation

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Fair value of debt and finance lease obligations1 8,392 10,116 9,885 8,497 6,494
Operating lease liability 669 464 541 535 762
Market value of common equity 42,544 31,408 20,117 19,753 17,479
Preferred stock, par value $1.00 — — — — 1
Noncontrolling interests 641 726 969 974 1,259
Market (fair) value of Hess 52,246 42,714 31,512 29,759 25,995
Less: Invested capital2 18,062 16,885 16,448 18,672 19,028
MVA 34,184 25,829 15,064 11,087 6,967

Based on: 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), 10-K (reporting date: 2018-12-31).

1 Fair value of debt. See details »

2 Invested capital. See details »


Between 2018 and 2022, a significant and consistent expansion in Market Value Added (MVA) is observed, indicating a substantial increase in the wealth created for shareholders over and above the capital invested in the entity.

Market Value Trajectory
The market value exhibited an uninterrupted upward trend, rising from US$ 25,995 million in 2018 to US$ 52,246 million by the end of 2022. A notable acceleration in valuation occurred between 2020 and 2021, during which the market value increased by approximately 35.5%.
Invested Capital Dynamics
Invested capital demonstrated a non-linear trend, characterized by a decline from US$ 19,028 million in 2018 to a period low of US$ 16,448 million in 2020. A gradual recovery followed, with the figure reaching US$ 18,062 million in 2022; however, the total invested capital remained below 2018 levels throughout the analyzed timeframe.
Market Value Added (MVA) Analysis
MVA grew aggressively throughout the five-year period, increasing from US$ 6,967 million in 2018 to US$ 34,184 million in 2022. This represents a nearly fivefold increase in the value added to the business. The widening gap between the rising market value and the relatively stable invested capital indicates that the market's valuation of the company's future growth and profitability has outpaced the growth of its physical and financial capital base.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


MVA Spread Ratio

Hess Corp., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in millions)
Market value added (MVA)1 34,184 25,829 15,064 11,087 6,967
Invested capital2 18,062 16,885 16,448 18,672 19,028
Performance Ratio
MVA spread ratio3 189.26% 152.97% 91.58% 59.38% 36.62%
Benchmarks
MVA Spread Ratio, Competitors4
Chevron Corp. 57.71% 54.49% — — —
ConocoPhillips 93.55% 86.17% — — —
Exxon Mobil Corp. 67.23% 42.25% — — —

Based on: 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), 10-K (reporting date: 2018-12-31).

1 MVA. See details »

2 Invested capital. See details »

3 2022 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 34,184 ÷ 18,062 = 189.26%

4 Click competitor name to see calculations.


An analysis of the financial metrics from 2018 to 2022 reveals a significant and consistent expansion in market value creation relative to the capital invested in the organization.

Market Value Added (MVA)
A strong upward trajectory is observed in the MVA, which grew from 6,967 million US dollars in 2018 to 34,184 million US dollars by the end of 2022. This represents a substantial increase in the premium the market assigns to the company over its invested capital, indicating growing investor confidence and perceived future profitability.
Invested Capital Trends
Invested capital exhibited relative stability with a slight downward trend in the early part of the period, reaching a low of 16,448 million US dollars in 2020 before recovering to 18,062 million US dollars by 2022. The fact that MVA rose sharply while invested capital remained relatively flat suggests that value creation was driven by operational performance or market sentiment rather than simply increasing the scale of investment.
MVA Spread Ratio Performance
The MVA spread ratio demonstrates an exponential increase, rising from 36.62% in 2018 to 189.26% in 2022. This progression indicates that the efficiency of value creation has accelerated rapidly, with the market value added far exceeding the base of invested capital toward the end of the analyzed period.

Overall, the divergence between the relatively stable invested capital and the rapidly climbing MVA spread ratio points to a period of high value accretion, where the company has successfully leveraged its asset base to generate a significantly higher market valuation.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


MVA Margin

Hess Corp., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in millions)
Market value added (MVA)1 34,184 25,829 15,064 11,087 6,967
Sales and other operating revenues 11,324 7,473 4,667 6,495 6,323
Performance Ratio
MVA margin2 301.87% 345.63% 322.77% 170.71% 110.19%
Benchmarks
MVA Margin, Competitors3
Chevron Corp. 51.99% 67.80% — — —
ConocoPhillips 90.01% 143.57% — — —
Exxon Mobil Corp. 50.09% 41.64% — — —

Based on: 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), 10-K (reporting date: 2018-12-31).

1 MVA. See details »

2 2022 Calculation
MVA margin = 100 × MVA ÷ Sales and other operating revenues
= 100 × 34,184 ÷ 11,324 = 301.87%

3 Click competitor name to see calculations.


Between 2018 and 2022, a sustained and significant expansion in the market's valuation of the entity relative to its invested capital is evident. Market Value Added grew monotonically over the five-year period, rising from 6,967 million US$ to 34,184 million US$. This growth occurred despite volatility in operating revenues, which experienced a notable contraction in 2020 before rebounding to a period peak in 2022.

Market Value Added (MVA) Trend
A continuous upward trajectory is observed, with MVA increasing in every consecutive year. The most substantial absolute increase occurred between 2020 and 2021, where the value rose from 15,064 million US$ to 25,829 million US$, indicating a surge in market premium and investor confidence during this timeframe.
Revenue Dynamics
Sales and other operating revenues exhibited a non-linear trend, decreasing from 6,495 million US$ in 2019 to 4,667 million US$ in 2020. A strong recovery followed, with revenues climbing to 11,324 million US$ by December 31, 2022, representing an increase of approximately 79% compared to 2018 levels.
MVA Margin Analysis
The MVA margin demonstrated aggressive growth, ascending from 110.19% in 2018 to a peak of 345.63% in 2021. An inverse correlation between revenues and the margin was observable in 2020; as revenues declined, the MVA margin spiked to 322.77% due to the continued rise in MVA. By 2022, the margin moderated slightly to 301.87%, as the rapid growth in operating revenues began to outpace the growth rate of the market value added.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?