AT&T Inc. (T) Return on Invested Capital (ROIC) - Discounting Cash Flows
T
AT&T Inc.
T (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 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 14
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
Return on Invested Capital (ROIC) 5.64% 5.87% 6.01% 5.17% 5.58% -2.97% 4.95% 7.6% 5.23% 4.74% 14.84% 5.01%
After-tax Operating Income 21,295 20,421 20,922 17,803 19,496 -10,191 21,108 34,406 24,632 21,891 46,345 17,413
Operating Income 22,804 23,583 24,162 24,261 24,768 -4,587 25,897 25,717 30,377 27,289 23,507 25,874
Income Tax Rate -8.05% 13.41% 13.41% 26.62% 21.29% -122.2% 18.49% -33.79% 18.91% 19.78% -97.15% 32.7%
Invested Capital 382,225 348,184 348,184 344,625 349,211 342,979 426,169 452,583 470,628 462,240 312,210 347,457
Fixed (Non-Current) Assets 400,842 371,466 371,466 363,627 370,602 369,745 380,854 473,753 496,908 480,437 364,951 365,452
Current Assets 58,607 48,732 48,732 31,168 36,458 33,108 170,768 52,008 54,761 51,427 79,146 38,369
Current Liabilities 63,336 53,780 53,780 46,872 51,127 56,173 106,230 63,438 68,911 64,420 81,389 50,576
Cash 13,888 18,234 18,234 3,298 6,722 3,701 19,223 9,740 12,130 5,204 50,498 5,788
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