Stock Analysis on Net

Valero Energy Corp. (NYSE:VLO)

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

Valero Energy 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 debt and finance lease obligations, including current portion1 11,415 11,296 15,588 16,767 11,374
Operating lease liability 1,113 1,087 1,255 1,170 1,290
Market value of common equity 46,474 49,152 35,135 30,973 29,358
Noncontrolling interests 2,178 1,907 1,387 841 733
Market (fair) value of Valero 61,180 63,442 53,365 49,751 42,755
Less: Invested capital2 51,119 49,772 44,526 40,966 40,757
MVA 10,061 13,670 8,839 8,785 1,998

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

MVA Spread Ratio

Valero Energy 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 10,061 13,670 8,839 8,785 1,998
Invested capital2 51,119 49,772 44,526 40,966 40,757
Performance Ratio
MVA spread ratio3 19.68% 27.46% 19.85% 21.44% 4.90%
Benchmarks
MVA Spread Ratio, Competitors4
Chevron Corp. 47.11% 57.71% 54.49% 25.83% 21.23%
ConocoPhillips 83.41% 93.55% 86.17% 63.43% 38.09%
Exxon Mobil Corp. 51.71% 67.23% 42.25% 18.54% -5.98%
Marathon Petroleum Corp. 40.55% 23.50% 16.35% 14.91% -10.38%
Occidental Petroleum Corp. 37.27% 44.52% 34.32% 9.79% -5.81%
Pioneer Natural Resources Co. 82.59% 70.09% 93.10% 117.88% 55.00%

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 × 10,061 ÷ 51,119 = 19.68%

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. Valero Energy Corp. MVA spread ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

MVA Margin

Valero Energy 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 10,061 13,670 8,839 8,785 1,998
Revenues, includes excise taxes on sales by certain of foreign operations 144,766 176,383 113,977 64,912 108,324
Performance Ratio
MVA margin2 6.95% 7.75% 7.75% 13.53% 1.84%
Benchmarks
MVA Margin, Competitors3
Chevron Corp. 50.80% 51.99% 67.80% 53.96% 29.71%
ConocoPhillips 120.75% 90.01% 143.57% 171.77% 67.50%
Exxon Mobil Corp. 47.47% 50.09% 41.64% 28.44% -7.10%
Marathon Petroleum Corp. 17.46% 9.21% 8.67% 15.00% -6.87%
Occidental Petroleum Corp. 75.01% 68.42% 76.78% 34.78% -23.98%
Pioneer Natural Resources Co. 142.09% 92.54% 170.12% 285.36% 94.87%

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 ÷ Revenues, includes excise taxes on sales by certain of foreign operations
= 100 × 10,061 ÷ 144,766 = 6.95%

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