Stock Analysis on Net

RTX Corp. (NYSE:RTX)

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

RTX 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 debt1 41,879 28,762 36,063 38,926 48,651
Operating lease liability 1,760 1,942 2,068 1,998 2,688
Market value of common equity 122,387 143,375 142,174 110,147 135,161
Preferred stock, $1 par value; none issued or outstanding
Redeemable noncontrolling interest 35 36 35 32 95
Noncontrolling interest 1,612 1,546 1,596 1,689 2,457
Less: Marketable securities held in trusts 745 774 965 881 57
Market (fair) value of RTX 166,928 174,887 180,971 151,911 188,995
Less: Invested capital2 112,037 113,345 114,687 115,597 103,395
MVA 54,891 61,542 66,284 36,314 85,600

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 RTX Corp. market (fair) value less invested capital. RTX Corp. MVA decreased from 2021 to 2022 and from 2022 to 2023.

MVA Spread Ratio

RTX 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 54,891 61,542 66,284 36,314 85,600
Invested capital2 112,037 113,345 114,687 115,597 103,395
Performance Ratio
MVA spread ratio3 48.99% 54.30% 57.80% 31.41% 82.79%
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%
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%
Lockheed Martin Corp. 352.46% 399.68% 319.28% 284.59% 441.62%

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 × 54,891 ÷ 112,037 = 48.99%

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. RTX Corp. MVA spread ratio deteriorated from 2021 to 2022 and from 2022 to 2023.

MVA Margin

RTX 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 54,891 61,542 66,284 36,314 85,600
Net sales 68,920 67,074 64,388 56,587 77,046
Performance Ratio
MVA margin2 79.64% 91.75% 102.95% 64.17% 111.10%
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%
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%
Lockheed Martin Corp. 143.06% 161.14% 136.30% 122.08% 189.58%

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 × 54,891 ÷ 68,920 = 79.64%

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. RTX Corp. MVA margin ratio deteriorated from 2021 to 2022 and from 2022 to 2023.