First Republic Bank (FRC-PJ) Return on Invested Capital (ROIC) - Discounting Cash Flows
FRC-PJ
First Republic Bank
FRC-PJ (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
Feb 01
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
Return on Invested Capital (ROIC) 1.99% 1.38% 7.96% 0.916% -1.64% 4.17% 3.04% 1.29% 1.2% 1.16% 1.26% 1.12%
After-tax Operating Income 1,141 1,926 2,356 1,478 1,064 930.3 1,284 1,007 806.6 633.6 597.7 462.1
Operating Income 1,445 2,465 3,029 1,828 1,334 1,133 1,582 1,212 991.3 838.1 822.1 663.6
Income Tax Rate 21.62% 21.87% 22.23% 19.15% 20.23% 17.91% 18.82% 16.94% 18.63% 24.4% 27.3% 30.36%
Invested Capital 56,196 139,413 29,602 161,400 -65,015 22,315 42,265 77,804 67,074 54,452 47,536 41,305
Fixed (Non-Current) Assets 71,785 219,785 35,254 168,244 21,271 21,001 96,178 85,216 71,068 57,770 7,898 5,948
Current Assets 11,712 13,159 5,331 13,470 7,432 3,363 3,145 2,667 2,333 1,310 40,455 36,165
Current Liabilities 25,407 106,690 6,700 7,367 88,623 350 54,246 7,781 4,219 3,497 0 0
Cash 1,894 -13,159 4,283 12,947 5,095 1,700 2,811 2,297 2,108 1,131 817.1 807.9
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