Intel Corporation (INTC) Return on Invested Capital (ROIC) - Discounting Cash Flows
INTC
Intel Corporation
INTC (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 11
2024
Dec 28
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) 8.24% -0.168% -13.13% 0.131% 1.74% 13.09% 16.11% 17.52% 19.44% 8.32% 11.97% 15.61%
After-tax Operating Income 8,220 -269.9 -20,036 204.4 2,409 17,811 19,732 19,278 21,052 8,515 10,473 11,251
Operating Income 11,094 -2,382 -11,678 93 2,334 19,456 23,678 22,035 23,316 18,050 13,133 14,002
Income Tax Rate 3.1% 88.67% -71.57% -119.8% -3.21% 8.46% 16.66% 12.51% 9.71% 52.83% 20.25% 19.65%
Invested Capital 122,524 161,076 152,570 156,440 138,804 136,117 122,472 110,020 108,318 102,395 87,465 72,090
Fixed (Non-Current) Assets 112,474 152,783 149,161 148,303 131,696 110,688 105,842 105,285 99,176 93,749 77,819 62,709
Current Assets 42,099 51,731 47,324 43,269 50,407 57,718 47,249 31,239 28,787 29,500 35,508 40,356
Current Liabilities 24,792 32,297 35,666 28,053 32,155 27,462 24,754 22,310 16,626 17,421 20,302 15,667
Cash 7,256 11,141 8,249 7,079 11,144 4,827 5,865 4,194 3,019 3,433 5,560 15,308
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