ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
INPUTS
CALCULATIONS
EVA
2
Date, Ticker, and Timeframe
Return On Invested Capital
Economic Value Added Spread
3
Date of Calculation:9/30/2022ROIC53.26%EVA#REF!
4
Ticker:AAPL
5
Timeframe (years):10
Weighted Average Cost of Capital
6
Debt Capital Structure60.45%
7
Income Statement
Equity Capital Structure39.55%
8
Net Income:99,803,000
9
Interest Expense:2,931,000Cost of Debt3.04%
10
11
Cash Flow Statement
Beta1.18
12
Dividends Paid:-14,841,000
13
Market Annualized Return10.55%
14
Balance Sheet
Risk Free Rate #REF!
15
Total Debt:96,423,000Market Risk Premium#REF!
16
Total Stockholders Equity:63,090,000Cost Of Equity#REF!
17
18
Manually Input Assumptions
Tax Rate21.00%
19
ROIC
20
BetaWACC#REF!
21
Risk Free Rate
22
Tax Rate
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100