Stock Analysis on Net

Lockheed Martin Corp. (NYSE:LMT)

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

Lockheed Martin Corp., 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 outstanding debt1 18,500 16,000 15,400 16,900 15,900
Operating lease liability 1,177 1,217 1,400 1,115 1,105
Market value of common equity 106,243 117,388 105,437 91,854 123,818
Noncontrolling interests in subsidiary 23 44
Less: Marketable securities 1,823 1,675 2,239 2,000 1,800
Market (fair) value of Lockheed Martin 124,097 132,930 119,998 107,892 139,067
Less: Invested capital2 27,427 26,603 28,620 28,054 25,676
MVA 96,670 106,327 91,378 79,838 113,391

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 Lockheed Martin Corp. market (fair) value less invested capital. Lockheed Martin Corp. MVA increased from 2021 to 2022 but then slightly decreased from 2022 to 2023 not reaching 2021 level.

MVA Spread Ratio

Lockheed Martin Corp., 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 96,670 106,327 91,378 79,838 113,391
Invested capital2 27,427 26,603 28,620 28,054 25,676
Performance Ratio
MVA spread ratio3 352.46% 399.68% 319.28% 284.59% 441.62%
Benchmarks
MVA Spread Ratio, Competitors4
Boeing Co. 297.77% 250.89% 256.38% 257.78% 489.80%
Caterpillar Inc. 238.67% 194.12% 164.79% 176.94% 108.09%
Cummins Inc. 110.97% 93.30% 111.67% 139.01% 87.16%
Eaton Corp. plc 289.43% 149.39% 132.30% 124.83% 66.62%
General Electric Co. 243.60% 84.87% 110.77% 64.66% 58.28%
Honeywell International Inc. 211.09% 224.23% 209.78% 236.48% 239.06%
RTX Corp. 48.99% 54.30% 57.80% 31.41% 82.79%

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 × 96,670 ÷ 27,427 = 352.46%

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. Lockheed Martin Corp. MVA spread ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.

MVA Margin

Lockheed Martin Corp., 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 96,670 106,327 91,378 79,838 113,391
Net sales 67,571 65,984 67,044 65,398 59,812
Performance Ratio
MVA margin2 143.06% 161.14% 136.30% 122.08% 189.58%
Benchmarks
MVA Margin, Competitors3
Boeing Co. 171.80% 191.47% 203.39% 211.11% 227.39%
Caterpillar Inc. 214.72% 188.17% 190.18% 245.71% 116.96%
Cummins Inc. 66.99% 74.92% 80.85% 121.56% 55.86%
Eaton Corp. plc 392.00% 221.57% 198.58% 191.64% 91.84%
General Electric Co. 189.55% 76.94% 111.81% 103.34% 86.63%
Honeywell International Inc. 278.88% 295.90% 293.22% 350.74% 278.15%
RTX Corp. 79.64% 91.75% 102.95% 64.17% 111.10%

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 sales
= 100 × 96,670 ÷ 67,571 = 143.06%

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. Lockheed Martin Corp. MVA margin ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.