# Assignment eva and wacc

Assignment No 02
MGT 404
Solution
Operating Profit after Tax = 210,000
Capital employed or investment = 2000,000
Half of the company’s capital has been financed through 10-year loan paying 6 % interest
annually
Half Amount = 1000,000
Loan paying interest rate = 6% annually
First Of all we Calculated WACC
WACC = 1000,000 X {6%(1.0.35)}+ 1000,000 X 12% / 1000,000 + 1000,000 X 100
WACC = 39000 + 120,000 / 2000,000 X 100
WACC = 7.95 %
A) No Change are made in the given financials, computed EVA
EVA = Net Operating Profit – (Invested capital X WACC)
EVA = 210,000 – (2000,000 X 7.95%)
EVA = 51,000
B) It is felt that replacement of sugar with sucrose will not affect the cost but will raise
the equity premium above long term t-bonds 3 % in the first year and 0% in second
Year. Using the forecast changes, compute the revised EVA for the year 1 and 2
Equity Premium Rise = 3 %
Net equity premium for the first Year = 12% + 3%
Net equity premium for the first Year = 15%
Net equity premium for the second year = 12% + 0%
Net equity premium for the second year = 12%
WACC = 1000,000 X {6% (1-0.35)} + 1000,000 X15% / 1000,000 + 1000,000 X 100
WACC = 39000 + 1500,000 / 2000,000 X 100
WACC = 9.45%
EVA (1st Year) = Net operating Profit – (Investment X WACC)
EVA (1st Year) = 210,000 – (2000,000 X 9.45)
EVA (1st Year) = 21000
EVA (2nd Year) = Net Operating Profit – (Invested capital X WACC)
EVA (2nd Year) = 210,000 – (2000,000 X 7.95%)
EVA (2nd Year) = 51,000
C) The company is considering issuing new equity of Rs= 3,000,000 to finance an
expansion plan. It will increase the total capital employed to Rs= 5,000,000 with
equity portion of 80% thereof. The expansion will also raise the after tax operating
income to Rs 750,000. Using these new financial, compute EVA taking premium of
12%, 9% for year 1 and 6% for year 2
New equity issuing = 3,000,000
Capital employed = 5,000,000
Equity portion = 80%
Operating income = 750,000
EVA = Net operating income – (Capital employed X WACC)
EVA = [ 5,000,000 X {12% (1-08)} + 3,000,000 x 9%] / (5,000,000 + 3,000,0000) X 100
WACC = (120,000 + 270,000) / 8,000,000 X 100
WACC (1st Year) = 4.875%
WACC = [5,000,000 X {12% (1-0.80)} + 3,000,000 X 6%] / (5,000,000 + 3,000,000) X 100
WACC = (120,000 + 180,000) / 8,000,000 X 100
WACC (2nd Year) = 3.75%
EVA = Net Operating Profit – (Capital Employed X WACC)
EVA = 750,000 – (5,000,000 X 4.875%)
EVA (1st Year) = 506250
EVA = Net Operating Profit – (Capital Employed X WACC)
EVA = 750,000 – (5,000,000 X 3.75%)
EVA = 750,000 – 187,500
EVA (2nd Year) = 562,500

Calculate the price
Pages (550 words)
\$0.00
*Price with a welcome 15% discount applied.
Pro tip: If you want to save more money and pay the lowest price, you need to set a more extended deadline.
We know how difficult it is to be a student these days. That's why our prices are one of the most affordable on the market, and there are no hidden fees.

Instead, we offer bonuses, discounts, and free services to make your experience outstanding.
How it works
Receive a 100% original paper that will pass Turnitin from a top essay writing service
step 1
Fill out the order form and provide paper details. You can even attach screenshots or add additional instructions later. If something is not clear or missing, the writer will contact you for clarification.
Pro service tips
One writer throughout the entire course
If you like the writer, you can hire them again. Just copy & paste their ID on the order form ("Preferred Writer's ID" field). This way, your vocabulary will be uniform, and the writer will be aware of your needs.
The same paper from different writers
You can order essay or any other work from two different writers to choose the best one or give another version to a friend. This can be done through the add-on "Same paper from another writer."
Copy of sources used by the writer
Our college essay writers work with ScienceDirect and other databases. They can send you articles or materials used in PDF or through screenshots. Just tick the "Copy of sources" field on the order form.
Testimonials
See why 20k+ students have chosen us as their sole writing assistance provider
Check out the latest reviews and opinions submitted by real customers worldwide and make an informed decision.
11,595
Customer reviews in total
96%
Current satisfaction rate
3 pages
Average paper length
37%
Customers referred by a friend