The Coca-Cola Company (KO) Return on Invested Capital (ROIC) - Discounting Cash Flows
KO
The Coca-Cola Company
KO (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 29
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) 12.85% 17% 12.61% 14.43% 14.07% 12.57% 10.88% 15.87% 15.89% 2.64% 13.36% 12%
After-tax Operating Income 7,679 12,037 8,131 9,347 8,935 8,134 7,169 8,402 7,206 1,444 6,969 6,693
Operating Income 10,048 14,630 9,992 11,311 10,909 10,308 8,997 10,086 9,152 7,755 8,657 8,728
Income Tax Rate 25.03% 17.73% 18.62% 17.36% 18.1% 21.09% 20.32% 16.7% 21.26% 81.38% 19.49% 23.31%
Invested Capital 59,556 70,814 64,472 64,766 63,520 64,720 65,900 52,928 45,357 54,696 52,183 55,758
Fixed (Non-Current) Assets 65,439 78,798 74,552 70,971 70,172 71,809 68,056 65,970 58,286 51,351 53,260 56,601
Current Assets 26,695 27,247 25,997 26,732 22,591 22,545 19,240 20,411 24,930 36,545 34,010 33,395
Current Liabilities 23,819 22,499 25,249 23,571 19,724 19,950 14,601 26,973 28,782 27,194 26,532 26,929
Cash 8,759 12,732 10,828 9,366 9,519 9,684 6,795 6,480 9,077 6,006 8,555 7,309
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