Doximity, Inc. (DOCS) Return on Invested Capital (ROIC) - Discounting Cash Flows
DOCS
Doximity, Inc.
DOCS (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 are 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

amounts of USD except for #

Average LTM 2025 2024 2023 2022 2021 2020 2019
Return on Invested Capital (ROIC) 34.08% 21.47% 21.47% 15.63% 12.63% 20.09% 55.63% 80.6% 45.13%
After-tax Operating Income 107.2 192.9 192.9 130.6 106 154.1 46.33 28.03 6.84
Operating Income 117.6 227.8 227.8 163.9 125.1 113.5 53.3 22.16 6.92
Income Tax Rate 2.29% 15.32% 15.32% 20.31% 15.27% -35.77% 13.08% -26.47% 1.24%
Invested Capital 546.5 898.4 898.4 835.3 839.4 767.3 83.28 34.78 15.15
Fixed (Non-Current) Assets 103.5 175.7 175.7 166.4 161.4 87.22 42.32 15.95 3.21
Current Assets 673.2 1,089 1,089 912.9 975.5 904.1 209.4 123 83.36
Current Liabilities 113.3 156.3 156.3 147.2 139.5 111.3 102 55.71 37.81
Cash 116.9 209.6 209.6 96.78 158 112.8 66.39 48.43 33.61
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