Stock Analysis on Net

Raytheon Co. (NYSE:RTN)

This company has been moved to the archive! The financial data has not been updated since February 12, 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

Raytheon Co., MVA calculation

US$ in millions

Microsoft Excel
Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Fair value of commercial paper and long-term debt1 5,337 5,363 5,593 5,848 5,826
Operating lease liability 919 842 909 1,086 976
Market value of common equity 63,975 51,068 61,331 44,506 37,844
Redeemable noncontrolling interests 32 411 512 449 355
Noncontrolling interests in subsidiaries 202
Less: Short-term investments 297 100 872
Market (fair) value of Raytheon 70,263 57,684 68,048 51,789 44,331
Less: Invested capital2 26,688 26,081 23,548 23,509 22,413
MVA 43,575 31,603 44,500 28,280 21,918

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 Raytheon Co. market (fair) value less invested capital. Raytheon Co. MVA decreased from 2017 to 2018 but then increased from 2018 to 2019 not reaching 2017 level.

MVA Spread Ratio

Raytheon Co., 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 millions)
Market value added (MVA)1 43,575 31,603 44,500 28,280 21,918
Invested capital2 26,688 26,081 23,548 23,509 22,413
Performance Ratio
MVA spread ratio3 163.27% 121.17% 188.97% 120.29% 97.79%
Benchmarks
MVA Spread Ratio, Competitors4
Boeing Co. 489.80%
Caterpillar Inc. 108.09%
Cummins Inc. 87.16%
Eaton Corp. plc 66.62%
General Electric Co. 58.28%
Honeywell International Inc. 239.06%
Lockheed Martin Corp. 441.62%
RTX Corp. 82.79%

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 × 43,575 ÷ 26,688 = 163.27%

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. Raytheon Co. MVA spread ratio deteriorated from 2017 to 2018 but then improved from 2018 to 2019 not reaching 2017 level.

MVA Margin

Raytheon Co., 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 millions)
Market value added (MVA)1 43,575 31,603 44,500 28,280 21,918
Net sales 29,176 27,058 25,348 24,069 23,247
Performance Ratio
MVA margin2 149.35% 116.80% 175.55% 117.50% 94.28%
Benchmarks
MVA Margin, Competitors3
Boeing Co. 227.39%
Caterpillar Inc. 116.96%
Cummins Inc. 55.86%
Eaton Corp. plc 91.84%
General Electric Co. 86.63%
Honeywell International Inc. 278.15%
Lockheed Martin Corp. 189.58%
RTX Corp. 111.10%

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 ÷ Net sales
= 100 × 43,575 ÷ 29,176 = 149.35%

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. Raytheon Co. MVA margin ratio deteriorated from 2017 to 2018 but then improved from 2018 to 2019 not reaching 2017 level.