Verizon Communications Inc. (VZ) Return on Invested Capital (ROIC) - Discounting Cash Flows
VZ
Verizon Communications Inc.
VZ (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 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 28
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
Operating Income 29,259 29,259 30,604 28,831 30,467 31,965 29,867 31,029 30,007 26,519 25,910
Income Tax Rate 22.34% 22.34% 21.89% 28.8% 23.07% 23.12% 23.44% 12.95% 18.26% -48.34% 35.16%
Net Operating Profit After Tax (NOPAT) 22,724 22,724 23,905 20,528 23,437 24,575 22,865 27,009 24,526 39,339 16,801
Total Stockholders Equity 104,460 104,460 99,237 92,430 91,144 81,790 67,842 61,395 53,145 43,096 22,524
Total Debt 200,594 200,594 168,357 174,942 176,331 177,930 150,547 133,143 113,063 117,095 108,078
Cash and Short Term Investments 19,048 19,048 4,194 2,065 2,605 2,921 22,171 2,594 2,745 2,079 2,880
Invested Capital 286,006 286,006 263,400 265,307 264,870 256,799 196,218 191,944 163,463 158,112 127,722
Return on Invested Capital (ROIC) 7.95% 7.95% 9.08% 7.74% 8.85% 9.57% 11.65% 14.07% 15% 24.88% 13.15%
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