WORKED DEFAULT
Check the calculation with the default inputs
With $200,000 working capital, $300,000 retained earnings, $150,000 EBIT, $600,000 market equity, $400,000 liabilities, $1 million sales, and $800,000 assets, Z equals 3.5938.
- Build profitability terms1.4(0.375) + 3.3(0.1875) = 1.1438
- Build other terms1.2(0.25) + 0.6(1.5) + 1.25 = 2.4500
- Add contributions1.1438 + 2.4500 = 3.5938