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) 6.42% 4.59% 9.49% 9.72% 15.77% 7.11% 5.23% 6.54% 3.32% 2.46% 4.69% 1.66%
After-tax Operating Income 644.1 781.5 757.3 669.5 1,344 1,068 560.6 499.2 504 377.5 290.9 232.9
Operating Income 810.7 971.1 953 865.2 1,673 1,334 688.9 604.2 590.2 524 404.5 310
Income Tax Rate 21.25% 19.53% 20.53% 22.62% 19.66% 19.93% 18.62% 17.39% 14.61% 27.96% 28.07% 24.87%
Invested Capital 11,322 17,010 7,984 6,890 8,522 15,028 10,718 7,630 15,189 15,375 6,200 13,998
Fixed (Non-Current) Assets 10,563 1,142 1,429 69,007 1,430 9,189 6,010 4,533 4,456 4,441 517.9 14,036
Current Assets 6,193 19,147 13,788 1,576 8,135 6,355 7,380 3,532 3,776 3,916 333.4 186.7
Current Liabilities 8,946 0 3,137 62,117 0 0 0 0 -7,456 -7,434 -5,633 0
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