Stock Analysis on Net

Waste Management Inc. (NYSE:WM)

This company has been moved to the archive! The financial data has not been updated since February 15, 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

Waste Management Inc., MVA calculation

US$ in millions

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Fair value of debt1 14,100 15,200 14,500 10,100 9,900
Operating lease liability 523 516 445 492 485
Market value of common equity 59,153 46,784 52,762 41,886 36,437
Noncontrolling interests 2 2 2 1 23
Less: Available-for-sale securities 395 390 350 288 96
Market (fair) value of Waste Management 73,383 62,112 67,359 52,192 46,749
Less: Invested capital2 22,932 23,729 22,640 18,435 17,686
MVA 50,451 38,383 44,719 33,756 29,063

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 Waste Management Inc. market (fair) value less invested capital. Waste Management Inc. MVA decreased from 2019 to 2020 but then increased from 2020 to 2021 exceeding 2019 level.

MVA Spread Ratio

Waste Management Inc., MVA spread ratio calculation

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Selected Financial Data (US$ in millions)
Market value added (MVA)1 50,451 38,383 44,719 33,756 29,063
Invested capital2 22,932 23,729 22,640 18,435 17,686
Performance Ratio
MVA spread ratio3 220.00% 161.75% 197.52% 183.11% 164.33%

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 × 50,451 ÷ 22,932 = 220.00%

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. Waste Management Inc. MVA spread ratio deteriorated from 2019 to 2020 but then improved from 2020 to 2021 exceeding 2019 level.

MVA Margin

Waste Management Inc., MVA margin calculation

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Selected Financial Data (US$ in millions)
Market value added (MVA)1 50,451 38,383 44,719 33,756 29,063
 
Operating revenues 17,931 15,218 15,455 14,914 14,485
Add: Increase (decrease) in deferred revenues 32 5 12 19 10
Adjusted operating revenues 17,963 15,223 15,467 14,933 14,495
Performance Ratio
MVA margin2 280.86% 252.14% 289.12% 226.05% 200.51%

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 operating revenues
= 100 × 50,451 ÷ 17,963 = 280.86%

Performance ratio Description The company
MVA margin The ratio of MVA to sales. It measures how efficiently and prodigiously sales translate into franchise value. Waste Management Inc. MVA margin ratio deteriorated from 2019 to 2020 but then improved from 2020 to 2021 not reaching 2019 level.