Activision Blizzard, Inc. (ATVI) Return on Invested Capital (ROIC) - Discounting Cash Flows
ATVI
Activision Blizzard, Inc.
ATVI (NASDAQ)

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 Invested Capital (ROIC) = Net Operating Profit After Tax (NOPAT) / Invested Capital

The 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.

Net Operating Profit After Tax (NOPAT) = 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 financing based approach.

Invested Capital = Total Stockholders Equity + Total Debt - Cash and Short Term Investments

Monetary values in USD

amounts except #

LTM
Mar 04
2022
Dec 31
2021
Dec 31
2020
Dec 31
2019
Dec 31
2018
Dec 31
2017
Dec 31
2016
Dec 31
2015
Dec 31
2014
Dec 31
2013
Dec 31
Operating Income 2,236 1,670 3,259 2,734 1,607 1,988 1,309 1,412 1,319 1,183 1,372
Income Tax Rate 15.99% 13.25% 14.7% 16.02% 7.96% 1.54% 76.28% 12.66% 20.43% 14.88% 23.43%
Net Operating Profit After Tax (NOPAT) 1,879 1,449 2,780 2,296 1,479 1,957 310.5 1,233 1,050 1,007 1,051
Total Stockholders Equity 20,793 19,243 17,599 15,037 12,805 11,357 9,462 9,119 8,068 7,233 6,622
Total Debt 3,612 3,611 3,608 3,605 2,675 2,671 4,390 4,887 4,079 4,324 4,693
Cash and Short Term Investments 13,084 11,992 10,423 8,647 5,794 4,225 4,713 3,245 1,831 4,858 4,443
Invested Capital 11,321 10,862 10,784 9,995 9,686 9,803 9,139 10,761 10,316 6,699 6,872
Return on Invested Capital (ROIC) 16.59% 13.34% 25.78% 22.97% 15.27% 19.97% 3.4% 11.46% 10.17% 15.03% 15.29%
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