Casey Motors recently reported the following information:
Net income = $600,000.
Tax rate = 40%.
Interest expense = $200,000.
Total invested capital employed = $9 million.
After-tax cost of capital = 10%.
What is the company's EVA?
-135,000 |
||
-180,000 |
||
-203,400 |
||
-216,000 |
||
-198,000 |
Step 1: Calculation of Invested Capital * WACC
WACC (after tax) = 10%
Invested Capital = $ 9,000,000
Invested Capital * WACC = 9,000,000 * (0.1) = $ 900,000
---
Step 2: Calculation of NOPAT = Operating Income * (1-Tax Rate) where Tax Rate = 0.4 (or 40%)
Operating Income = Interest + Taxes + Other Income/Losses + Net Income
Thus, we reverse calculat operating inco
Net Income = Profit Before Tax * (1- Tax Rate)
$600,000 = Profit Before Tax * (1-0.4)
Which gives Profit before tax = (600,000/0.6) = 1,000,000
Operating Profit = Profit before tax + Intersts
Here - Interest expense = $200,000.
Operating Income= 1,200,000
From above formula-
NOPAT = 1,200,000 * (1-0.4) = 1,200,000 *(0.6)= $ 720,000
-----
Step 3 :
EVA = NOPAT - (Capital Invested * WACC)
= 720,000 - 900,000
= -180, 000
Thus, the EVA will be negative and will amount to $ 180,000.
Get Answers For Free
Most questions answered within 1 hours.