Example 1 Add the missing data for individual scenarios: Scenario EBIT D Interest (inUSD) Tax rate re EAT rd WACC Tax shield (in USD) EFLROA ROA(1-t) ROE EVA 10050 150 20% 10% 1050 200 20% 10% 50 100 20% 1096| 1596 8% 4 70 100100 1296 | 49 10 300 100 15 1096 1-5 6 150 100 20% 11% 8% 0 D- debt E- equity C- capital re-cost of own capital rd-cost of foreign capital EFL- effect offinancial leverage