EVA = NOPAT – (Total Net Operating Capital) (WACC)
EVA = EBIT (1 – Tax Rate) – (Total Net Operating Capital) (WACC)
2001 (values in millions):
Home Depot EVA = ($4,932) (1 – [$1,913/$4,957]) – ([$2,546 + $920 + $6,725] + $15,375 – [$3,436 + $717]) (12.3%) = $394,848,972.60
Lowe’s EVA = ($1,798) (1 – [$601/$1,625]) – ([$853 + $166 + $3,611] + $8,653 – [$1,715 + $221]) (11.6%) = -$183,235,384.60
2002 (values in millions):
Home Depot EVA = ($5,910) (1 – 37.6%) – ([$3,980 + $1,258 + $8,314] + $19,973 – [$5,435 + $1,142]) (12.3%) =