PepsiCo, Inc. (PEP) Return on Invested Capital (ROIC) - Discounting Cash Flows
PEP
PepsiCo, Inc.
PEP (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 09
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) 17.3% 15.9% 19.38% 19.1% 15.74% 14.79% 13.43% 15.99% 30.38% 10.81% 17.52% 17.3%
After-tax Operating Income 9,369 10,644 11,519 11,296 9,512 8,960 8,240 8,408 14,214 5,264 7,569 7,438
Operating Income 11,491 13,247 14,295 14,087 11,342 11,459 10,415 10,648 10,400 10,298 10,148 10,063
Income Tax Rate 18.41% 19.65% 19.42% 19.81% 16.13% 21.81% 20.88% 21.04% -36.67% 48.89% 25.42% 26.08%
Invested Capital 54,738 66,933 59,426 59,137 60,448 60,561 61,361 52,577 46,789 48,692 43,197 42,993
Fixed (Non-Current) Assets 63,208 77,836 73,641 73,545 70,648 70,594 69,917 60,902 55,755 48,777 47,040 46,636
Current Assets 24,352 28,722 25,826 26,950 21,539 21,783 23,001 17,645 21,893 31,027 26,450 23,031
Current Liabilities 24,807 31,499 31,536 31,647 26,785 26,220 23,372 20,461 22,138 20,502 21,135 17,578
Cash 8,016 8,126 8,505 9,711 4,954 5,596 8,185 5,509 8,721 10,610 9,158 9,096
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