Construct the ROIC growth matrix based on the following assumptions:10% cost of capital, 3-year horizon after...

 

Transcribed Image Text:

Construct the ROIC growth matrix based on the following assumptions:10% cost of capital, 3-year horizon after which ROIC = WACC. The expected net operating profit less adjusted taxes at time 1 (NOPLAT1) = $12,500. Vary ROIC from 8% to 12% in 2% intervals and growth (g) from 4% to 8% in 2% intervals. Complete the following matrix, show detailed calculations for each number. Also, provide your interpretation of the pattern observed in the matrix. g\ROIC 4% 6% 8% 8% 10% 12% Construct the ROIC growth matrix based on the following assumptions:10% cost of capital, 3-year horizon after which ROIC = WACC. The expected net operating profit less adjusted taxes at time 1 (NOPLAT1) = $12,500. Vary ROIC from 8% to 12% in 2% intervals and growth (g) from 4% to 8% in 2% intervals. Complete the following matrix, show detailed calculations for each number. Also, provide your interpretation of the pattern observed in the matrix. g\ROIC 4% 6% 8% 8% 10% 12%