Liberty Latin America Ltd. (LILA) Return on Invested Capital (ROIC) - Discounting Cash Flows
LILA
Liberty Latin America Ltd.
LILA (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
Feb 01
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) 1.98% 1.2% -0.475% 6.88% 1.33% 0.763% 0.722% 1.81% -0.229% -1.58% 6.01% 5.36%
After-tax Operating Income 183 115.3 -47.99 720.1 146.1 98.43 90.08 220 -25.66 -182 739 139
Operating Income 140.4 110.3 -48.3 517.7 86.5 63.8 93.2 325.8 -23.6 -148.4 319.1 248.1
Income Tax Rate -22.67% -4.55% 0.649% -39.1% -68.94% -54.28% 3.34% 32.47% -8.74% -22.65% -131.6% 43.99%
Invested Capital 10,579 9,634 10,102 10,473 11,020 12,894 12,483 12,178 11,207 11,500 12,288 2,593
Fixed (Non-Current) Assets 11,108 9,968 10,668 11,182 11,496 13,314 13,129 12,882 11,802 12,242 12,678 2,828
Current Assets 1,793 2,077 2,132 2,412 2,079 2,052 1,948 2,055 1,645 1,375 1,514 439
Current Liabilities 1,591 1,814 2,044 2,133 1,774 1,514 1,699 1,576 1,609 1,587 1,351 399.6
Cash 731.2 596.7 654.3 988.6 781 956.7 894.2 1,184 631 529.9 552.6 274.5
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