Exelon Corporation (EXC) Return on Invested Capital (ROIC) - Discounting Cash Flows
EXC
Exelon Corporation
EXC (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 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 23
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) 3.31% 4.3% 4.07% 3.79% 3.36% 2.25% 2.04% 3.16% 3.45% 4.33% 1.97% 3.75%
After-tax Operating Income 3,302 4,373 3,984 3,466 2,834 2,620 2,364 3,484 3,685 4,534 1,986 2,988
Operating Income 3,863 5,061 4,319 4,023 3,315 2,682 2,823 4,374 3,891 4,388 3,212 4,409
Income Tax Rate 14.63% 13.6% 7.76% 13.84% 14.52% 2.3% 16.25% 20.36% 5.3% -3.34% 38.17% 32.22%
Invested Capital 100,899 101,665 97,816 91,510 84,331 116,230 115,883 110,205 106,881 104,797 100,812 79,764
Fixed (Non-Current) Assets 102,542 104,310 99,400 93,769 88,013 119,056 116,755 112,940 106,306 104,866 102,492 80,050
Current Assets 11,318 9,229 8,384 8,087 7,336 13,957 12,562 12,037 13,328 11,834 12,412 15,334
Current Liabilities 11,617 9,825 9,611 9,901 10,611 16,111 12,771 14,185 11,404 10,798 13,457 9,118
Cash 1,343 2,049 357 445 407 672 663 587 1,349 1,105 635 6,502
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