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 Invested Capital (ROIC) = Net Operating Profit After Tax (NOPAT) / Invested Capital

The 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.

Net Operating Profit After Tax (NOPAT) = 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 financing based approach.

Invested Capital = Total Stockholders Equity + Total Debt - Cash and Short Term Investments

Monetary values in USD

amounts except #

LTM
Feb 26
2025
Dec 31
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
Operating Income 13,762 13,762 9,992 11,311 10,909 10,308 8,997 10,086 9,152 7,755 8,657
Income Tax Rate 17.88% 17.88% 18.62% 17.36% 18.1% 21.09% 20.32% 16.7% 21.26% 81.38% 19.49%
Net Operating Profit After Tax (NOPAT) 11,301 11,301 8,131 9,347 8,935 8,134 7,169 8,402 7,206 1,444 6,969
Total Stockholders Equity 32,169 32,169 24,856 25,941 24,105 22,999 19,299 18,981 16,981 17,072 23,062
Total Debt 45,492 45,492 45,735 43,426 40,603 44,232 44,415 44,155 44,214 47,685 45,709
Cash and Short Term Investments 13,872 13,872 14,571 13,663 11,631 12,625 10,914 11,175 16,115 20,675 22,201
Invested Capital 63,789 63,789 56,020 55,704 53,077 54,606 52,800 51,961 45,080 44,082 46,570
Return on Invested Capital (ROIC) 17.72% 17.72% 14.51% 16.78% 16.83% 14.9% 13.58% 16.17% 15.98% 3.28% 14.97%
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