Stock Analysis on Net

Norfolk Southern Corp. (NYSE:NSC)

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

Norfolk Southern Corp., MVA calculation

US$ in millions

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Fair value of debt1 17,033 16,664 14,806 12,203 11,871
Operating lease liability 413 433 538 567 500
Market value of common equity 64,841 61,862 54,838 45,858 39,365
Market (fair) value of Norfolk Southern 82,287 78,959 70,182 58,628 51,736
Less: Invested capital2 35,469 35,427 35,233 34,104 33,382
MVA 46,818 43,532 34,949 24,524 18,354

Based on: 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), 10-K (reporting date: 2017-12-31).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA Norfolk Southern Corp. market (fair) value less invested capital. Norfolk Southern Corp. MVA increased from 2019 to 2020 and from 2020 to 2021.

MVA Spread Ratio

Norfolk Southern Corp., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Selected Financial Data (US$ in millions)
Market value added (MVA)1 46,818 43,532 34,949 24,524 18,354
Invested capital2 35,469 35,427 35,233 34,104 33,382
Performance Ratio
MVA spread ratio3 132.00% 122.88% 99.19% 71.91% 54.98%
Benchmarks
MVA Spread Ratio, Competitors4
FedEx Corp. 83.76% 39.69% 45.89% 73.80%
Uber Technologies Inc. 331.50% 420.06% 206.61%
Union Pacific Corp. 224.50% 191.78% 172.47%
United Parcel Service Inc. 373.64% 415.72% 232.28%

Based on: 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), 10-K (reporting date: 2017-12-31).

1 MVA. See details »

2 Invested capital. See details »

3 2021 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 46,818 ÷ 35,469 = 132.00%

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. Norfolk Southern Corp. MVA spread ratio improved from 2019 to 2020 and from 2020 to 2021.

MVA Margin

Norfolk Southern Corp., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Selected Financial Data (US$ in millions)
Market value added (MVA)1 46,818 43,532 34,949 24,524 18,354
Railway operating revenues 11,142 9,789 11,296 11,458 10,551
Performance Ratio
MVA margin2 420.19% 444.70% 309.40% 214.03% 173.95%
Benchmarks
MVA Margin, Competitors3
FedEx Corp. 64.08% 33.00% 34.92% 60.35%
Uber Technologies Inc. 305.35% 793.36% 298.93%
Union Pacific Corp. 599.66% 572.79% 454.49%
United Parcel Service Inc. 170.51% 162.99% 113.97%

Based on: 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), 10-K (reporting date: 2017-12-31).

1 MVA. See details »

2 2021 Calculation
MVA margin = 100 × MVA ÷ Railway operating revenues
= 100 × 46,818 ÷ 11,142 = 420.19%

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. Norfolk Southern Corp. MVA margin ratio improved from 2019 to 2020 but then slightly deteriorated from 2020 to 2021.