Brookfield Corporation (BN) Return on Invested Capital (ROIC) - Discounting Cash Flows
BN
Brookfield Corporation
BN (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 09
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
2019
Dec 31
2018
Dec 31
2017
Dec 31
2016
Dec 31
2015
Dec 31
Return on Invested Capital (ROIC) 3.01% 2.2% 3.02% 3.11% 3.16% 3.12% 1.53% 3.35% 3.76% 3.2% 3.67% 3.01%
After-tax Operating Income 8,230 10,095 11,761 12,058 11,020 9,780 4,338 9,267 8,322 5,251 5,109 3,531
Operating Income 10,723 17,903 17,994 14,446 14,136 11,615 9,474 10,124 8,046 5,958 4,581 3,679
Income Tax Rate 17.84% 43.61% 34.64% 16.53% 22.04% 15.8% 54.21% 8.46% -3.43% 11.87% -11.53% 4.03%
Invested Capital 282,002 459,689 389,256 387,739 349,141 313,234 284,260 276,576 221,583 164,150 139,158 117,237
Fixed (Non-Current) Assets 300,283 446,077 434,249 443,391 387,896 334,733 301,839 289,168 225,835 171,331 142,389 126,205
Current Assets 40,026 68,509 56,175 46,704 53,388 56,270 41,857 34,801 30,446 21,389 17,437 13,309
Current Liabilities 48,547 38,215 86,117 91,134 77,747 65,075 49,503 40,615 26,308 23,431 16,369 19,503
Cash 9,760 16,682 15,051 11,222 14,396 12,694 9,933 6,778 8,390 5,139 4,299 2,774
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