Sonos, Inc. (SONO) Return on Invested Capital (ROIC) - Discounting Cash Flows
SONO
Sonos, Inc.
SONO (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 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
Sep 27
2024
Sep 28
2023
Sep 30
2022
Oct 01
2021
Oct 02
2020
Oct 03
2019
Sep 30
2018
Sep 30
2017
Sep 30
2016
Sep 30
Operating Income 4.36 -50.47 -48.05 -20.55 89.53 155 -27.23 1.42 -8.88 -15.61 -30.87
Income Tax Rate 326.7% -21.08% -40.5% 333.8% 1.96% -1.06% -0.159% -342.9% -7.26% 13.88% -7.43%
Net Operating Profit After Tax (NOPAT) -9.89 -61.11 -67.5 48.04 87.78 156.6 -27.28 6.3 -9.52 -13.44 -33.17
Total Stockholders Equity 443.3 355.2 428.6 518.7 560.5 569 297.8 280.9 208.4 0.027 -28.79
Total Debt 59.22 59.62 64.14 56.11 36.13 44.68 86.19 33.17 39.76 39.6 24.5
Cash and Short Term Investments 363.5 227.5 221.2 220.2 274.9 640.1 407.1 338.6 220.9 130.6 74.91
Invested Capital 139.1 187.3 271.6 354.5 321.8 -26.38 -23.07 -24.54 27.19 -90.97 -79.2
Return on Invested Capital (ROIC) -7.12% -32.62% -24.85% 13.55% 27.28% -593.8% 118.2% -25.68% -35.01% 14.78% 41.88%
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