Amcor plc (AMCR) Return on Invested Capital (ROIC) - Discounting Cash Flows
AMCR
Amcor plc
AMCR (NYSE)

Estimated Value

%

* Values are not guaranteed, please do your own
research before making investment decisions.

Return on Invested Capital (ROIC)

The return on capital or invested capital in a business attempts to measure the return earned on capital invested in an investment.

Read more: Aswath Damodaran - Return Measures PDF

Interactive Assumptions

Historical Years

Historical Years

The number of years of historical data used to calculate averages and trends for analysis.

Historical ROIC Values

Monetary values in USD

ROIC Formula

Return on Capital (ROIC) = After-tax Operating Income / Invested Capital

After-tax Operating Income or sometimes called Net Operating Profit After Tax (NOPAT) is calculated using the reported Earnings Before Interest and Taxes (EBIT) or Operating Income on the income statement adjusted for the tax liability.

After-tax Operating Income = Operating Income * (1 - Income Tax Rate)

There are two ways to calculate invested capital: One looks at the company's assets, and another looks at its financing from debt and equity. In this model, we are using the Asset based approach.

Invested Capital = Total Non-Current Assets + Total Current Assets - Total Current Liabilities - Cash and Equivalents

Monetary values in USD

amounts except #

Average LTM
Jan 14
2025
Jun 30
2024
Jun 30
2023
Jun 30
2022
Jun 30
2021
Jun 30
2020
Jun 30
2019
Jun 30
2018
Jun 30
2017
Jun 30
2016
Jun 30
Return on Invested Capital (ROIC) 8.39% 3.32% 2.74% 8.52% 10.77% 7.84% 8.64% 6.52% 4.71% 21.46% 13.52% 4.25%
After-tax Operating Income 806.6 933.4 800.4 994.9 1,275 905.6 1,037 764.8 566.5 795.3 606.5 193.1
Operating Income 1,049 1,158 1,009 1,214 1,508 1,239 1,321 994 792 993.9 842.3 468.8
Income Tax Rate 25.48% 19.39% 20.67% 18.05% 15.43% 26.91% 21.53% 23.06% 28.48% 19.98% 27.99% 58.82%
Invested Capital 12,812 28,137 29,252 11,675 11,838 11,548 11,993 11,725 12,022 3,706 4,488 4,547
Fixed (Non-Current) Assets 13,173 28,618 28,632 11,559 11,695 11,573 11,922 11,907 11,955 5,726 5,797 5,520
Current Assets 5,260 8,529 8,434 4,965 5,308 5,853 5,266 4,535 5,210 3,266 3,286 3,211
Current Liabilities 4,931 8,185 6,987 4,261 4,476 5,103 4,345 3,974 4,542 4,668 4,034 3,666
Cash 690.5 825 827 588 689 775 850 743 601.6 617 561.5 518.6
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program