Professional Documents
Culture Documents
Probability
EBIT
Equity
Debt
Interest
ROE (Net
Income /
Equity)
0.2
$4,600,000
$16,000,000
$2,760,000 ($4,600,000-$0)*(1-0.40)
17.25%
0.5
$2,300,000
$16,000,000
$1,380,000($2,300,000-$0)*(1-0.40)
8.63%
0.3
$900,000
$16,000,000
$540,000 ($900,000-$0)*(1-0.40)
3.38%
Equity
Debt
Interest
ROE (Net
Income /
Equity)
0.2
$4,600,000
$14,400,000
$1,600,000
$144,000
$2,673,600 ($4,600,000-$144,000)*(1-0.40)
18.57%
0.5
$2,300,000
$14,400,000
$1,600,000
$144,000
$1,293,600($2,300,000-$144,000)*(1-0.40)
8.98%
0.3
$900,000
$14,400,000
$1,600,000
$144,000
$453,600 ($900,000-$144,000)*(1-0.40)
3.15%
CV = 0.58
Equity
Debt
Interest
ROE (Net
Income /
Equity)
0.2
$4,600,000
$8,000,000
$8,000,000
$880,000
$2,232,000 ($4,600,000-$880,000)*(1-0.40)
27.9%
0.5
$2,300,000
$8,000,000
$8,000,000
$880,000
$852,000($2,300,000-$880,000)*(1-0.40)
10.65%
0.3
$900,000
$8,000,000
$8,000,000
$880,000
$12,000 ($900,000-$880,000)*(1-0.40)
0.15%
Equity
Debt
Interest
0.2
$4,600,000
$6,400,000
$9,600,000
30.53%
0.5
$2,300,000
$6,400,000
$9,600,000
$1,344,000 $573,600($2,300,000-$1,344,000)*(1-0.40)
8.97%
0.3
$900,000
$6,400,000
$9,600,000
-4.17%
ROE (Net
Income /
Equity)