Paying users zone. Data is covered by hidden.

We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal
Verified by Visa MasterCard SecureCode American Express SafeKey
Next
Microsoft Excel LibreOffice Calc

Walt Disney Co. (DIS)

Market Value Added (MVA)

Difficulty: Advanced

Market value added (MVA) is the difference between a firms’s 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

Walt Disney Co., MVA calculation

USD $ in millions

Microsoft Excel LibreOffice Calc
Sep 29, 2018 Sep 30, 2017 Oct 1, 2016 Oct 3, 2015 Sep 27, 2014 Sep 28, 2013
Fair value of borrowings1 hidden hidden hidden hidden hidden hidden
PV of operating lease payments2 hidden hidden hidden hidden hidden hidden
Market value of common equity hidden hidden hidden hidden hidden hidden
Preferred stock, $.01 par value; issued – none hidden hidden hidden hidden hidden hidden
Redeemable noncontrolling interests hidden hidden hidden hidden hidden hidden
Noncontrolling interests hidden hidden hidden hidden hidden hidden
Less: Securities classified as available-for-sale hidden hidden hidden hidden hidden hidden
Market (fair) value of Disney hidden hidden hidden hidden hidden hidden
Less: Invested capital3 hidden hidden hidden hidden hidden hidden
MVA hidden hidden hidden hidden hidden hidden

Based on: 10-K (filing date: 2018-11-21), 10-K (filing date: 2017-11-22), 10-K (filing date: 2016-11-23), 10-K (filing date: 2015-11-25), 10-K (filing date: 2014-11-19), 10-K (filing date: 2013-11-20).

1 Fair value of debt. See Details »

2 Present value of operating lease payments. See Details »

3 Invested capital. See Details »

Item Description The company
MVA Walt Disney Co.’s market (fair) value less invested capital. Walt Disney Co.’s MVA declined from 2016 to 2017 but then increased from 2017 to 2018 exceeding 2016 level.

MVA Spread

Walt Disney Co., MVA spread calculation

Microsoft Excel LibreOffice Calc
Sep 29, 2018 Sep 30, 2017 Oct 1, 2016 Oct 3, 2015 Sep 27, 2014 Sep 28, 2013
Selected Financial Data (USD $ in millions)
Market value added (MVA)1 hidden hidden hidden hidden hidden hidden
Invested capital2 hidden hidden hidden hidden hidden hidden
Ratio
MVA spread3 hidden hidden hidden hidden hidden hidden

Based on: 10-K (filing date: 2018-11-21), 10-K (filing date: 2017-11-22), 10-K (filing date: 2016-11-23), 10-K (filing date: 2015-11-25), 10-K (filing date: 2014-11-19), 10-K (filing date: 2013-11-20).

2018 Calculations

1 MVA. See Details »

2 Invested capital. See Details »

3 MVA spread = 100 × MVA ÷ Invested capital
= 100 × hidden ÷ hidden = hidden

Ratio Description The company
MVA spread 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. Walt Disney Co.’s MVA spread deteriorated from 2016 to 2017 but then improved from 2017 to 2018 exceeding 2016 level.

MVA Margin

Walt Disney Co., MVA margin calculation

Microsoft Excel LibreOffice Calc
Sep 29, 2018 Sep 30, 2017 Oct 1, 2016 Oct 3, 2015 Sep 27, 2014 Sep 28, 2013
Selected Financial Data (USD $ in millions)
Market value added (MVA)1 hidden hidden hidden hidden hidden hidden
Revenues hidden hidden hidden hidden hidden hidden
Ratio
MVA margin2 hidden hidden hidden hidden hidden hidden

Based on: 10-K (filing date: 2018-11-21), 10-K (filing date: 2017-11-22), 10-K (filing date: 2016-11-23), 10-K (filing date: 2015-11-25), 10-K (filing date: 2014-11-19), 10-K (filing date: 2013-11-20).

2018 Calculations

1 MVA. See Details »

2 MVA margin = 100 × MVA ÷ Revenues
= 100 × hidden ÷ hidden = hidden

Ratio Description The company
MVA margin The ratio of MVA to sales. It measures how efficiently and prodigiously sales translate into franchise value. Walt Disney Co.’s MVA margin improved from 2016 to 2017 and from 2017 to 2018.