Stock Analysis on Net

Twitter Inc. (NYSE:TWTR)

This company has been moved to the archive! The financial data has not been updated since July 26, 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

Twitter Inc., MVA calculation

US$ in thousands

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Fair value of debt1 4,476,926 4,561,367 2,781,581 2,884,240 1,949,284
Operating lease liability 1,293,555 996,895 756,204 770,826 546,426
Market value of common equity 29,015,236 57,299,367 30,329,270 23,587,523 24,524,543
Preferred stock, $0.000005 par value; none issued and outstanding
Less: Short-term investments 4,207,133 5,483,873 4,839,970 4,314,957 2,764,689
Market (fair) value of Twitter 30,578,584 57,373,756 29,027,085 22,927,632 24,255,563
Less: Invested capital2 7,449,784 5,970,409 5,287,225 5,185,025 4,627,898
MVA 23,128,800 51,403,347 23,739,860 17,742,607 19,627,666

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 Twitter Inc. market (fair) value less invested capital. Twitter Inc. MVA increased from 2019 to 2020 but then decreased significantly from 2020 to 2021.

MVA Spread Ratio

Twitter Inc., 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 thousands)
Market value added (MVA)1 23,128,800 51,403,347 23,739,860 17,742,607 19,627,666
Invested capital2 7,449,784 5,970,409 5,287,225 5,185,025 4,627,898
Performance Ratio
MVA spread ratio3 310.46% 860.97% 449.00% 342.19% 424.12%
Benchmarks
MVA Spread Ratio, Competitors4
Alphabet Inc. 1,159.04% 970.03% 804.65%
Comcast Corp. 50.36% 64.16% 48.88%
Meta Platforms Inc. 579.06% 791.20% 773.13%
Netflix Inc. 453.21% 772.09% 596.41%
Walt Disney Co. 103.57% 101.22% 96.61% 147.23%

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 × 23,128,800 ÷ 7,449,784 = 310.46%

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. Twitter Inc. MVA spread ratio improved from 2019 to 2020 but then deteriorated significantly from 2020 to 2021.

MVA Margin

Twitter Inc., 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 thousands)
Market value added (MVA)1 23,128,800 51,403,347 23,739,860 17,742,607 19,627,666
 
Revenue 5,077,482 3,716,349 3,459,329 3,042,359 2,443,299
Add: Increase (decrease) in deferred revenue 17,223 (6,809) 30,051 11,125 (5,835)
Adjusted revenue 5,094,705 3,709,540 3,489,380 3,053,484 2,437,464
Performance Ratio
MVA margin2 453.98% 1,385.71% 680.35% 581.06% 805.25%
Benchmarks
MVA Margin, Competitors3
Alphabet Inc. 664.82% 649.56% 499.56%
Comcast Corp. 99.16% 138.43% 97.01%
Meta Platforms Inc. 454.84% 744.17% 715.58%
Netflix Inc. 529.22% 912.25% 708.65%
Walt Disney Co. 263.91% 272.21% 231.16% 197.35%

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 ÷ Adjusted revenue
= 100 × 23,128,800 ÷ 5,094,705 = 453.98%

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. Twitter Inc. MVA margin ratio improved from 2019 to 2020 but then deteriorated significantly from 2020 to 2021.