Pinnacle West Capital Corporation (PNW) Return on Invested Capital (ROIC) - Discounting Cash Flows
PNW
Pinnacle West Capital Corporation
PNW (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 are 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

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Return on Invested Capital (ROIC) 3.67% 3.48% 3.7% 3.3% 3.04% 3.39% 3.73% 4.22% 3.86% 3.82% 3.76% 4.15%
After-tax Operating Income 687 935.3 860.2 718.2 636.8 686.5 693.1 691.5 617.8 603.1 552.6 561.8
Operating Income 846 1,099 1,012 824.6 731.9 805.3 788.2 672 773.7 909.8 835.6 854.6
Income Tax Rate 18.33% 14.86% 15.01% 12.91% 13% 14.76% 12.06% -2.91% 20.15% 33.71% 33.87% 34.26%
Invested Capital 18,924 26,897 23,255 21,767 20,956 20,236 18,600 16,391 16,009 15,807 14,702 13,546
Fixed (Non-Current) Assets 19,546 28,097 24,413 22,734 20,973 20,452 18,822 17,449 16,739 16,003 15,182 14,138
Current Assets 1,327 1,796 1,689 1,927 1,751 1,551 1,198 1,030 925 1,016 822.2 890.5
Current Liabilities 1,931 2,965 2,844 2,889 1,762 1,757 1,360 2,078 1,649 1,198 1,293 1,442
Cash 17.52 30.89 3.84 4.96 4.83 9.97 59.97 10.28 5.77 13.89 8.88 39.49
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