Western Alliance Bancorporation (WAL-PA) Return on Invested Capital (ROIC) - Discounting Cash Flows
Western Alliance Bancorporation
WAL-PA (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 ROIC 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

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Return on Invested Capital (ROIC) 13.48% 10.24% 10.72% 10.08% 13.13% 12.62% 27.57% 13.97% 14.92% 12.9% 11.57% 10.6%
After-tax Operating Income 590.6 809.4 787.7 722.4 1,057 899.2 506.6 499.2 435.8 325.5 259.8 194.2
Operating Income 743.5 1,006 991.2 933.6 1,316 1,123 622.5 604.2 510.3 451.8 361.2 258.5
Income Tax Rate 21.25% 19.53% 20.53% 22.62% 19.66% 19.93% 18.62% 17.38% 14.6% 27.96% 28.07% 24.87%
Invested Capital 4,776 7,906 7,346 7,169 8,055 7,128 1,838 3,574 2,920 2,524 2,245 1,832
Fixed (Non-Current) Assets 39,061 76,032 72,401 58,121 59,599 49,278 29,081 23,041 19,334 16,413 14,307 12,068
Current Assets 6,098 7,011 8,533 12,741 8,135 6,705 7,380 3,781 3,776 3,916 2,894 2,207
Current Liabilities 39,016 71,858 69,492 62,117 58,636 48,339 31,952 22,813 19,691 17,389 14,672 12,219
Cash 1,367 3,279 4,096 1,576 1,043 516 2,672 434.6 498.6 416.8 284.5 224.6
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