WORKED DEFAULT
Check the calculation with the default inputs
With $1.2 million EBIT, a 25% cash tax rate, $3 million debt, $5 million equity, and $1 million non-operating cash, NOPAT is $900,000, capital is $7 million, and ROIC is 12.8571%.
- Estimate NOPAT$1.20m x (1 - 25%) = $0.90m
- Build operating capital$3m + $5m - $1m = $7m
- Divide$0.90m / $7m = 12.8571%