Z = 1.2 x1 + 1.4 x2 + 3.3 x3 + 0.6 x4 + 1 x5
x1 = Net operating capital / Total capital (assets)
x2 = Retained earnings / Total capital
x3 = Earnings before interest and taxes / Total capital
x4 = Market value of equity (market price of shares) / Foreign capital
x5 = Turnover (revenue) / Total capital
The company's total assets are valued at $3,500,000, while they have operating capital of $4,200,000 USD. Their liabilities reach $5,000,000 USD, while retained earnings amount to $800,000 USD. Earnings before interest and taxes reached $6,500,000. Total revenues are $8,300,000 USD, while the market value of equity is $7,000,000 USD.
Z = (1.2 x A) + (1.4 x B) + (3.3 x C) + (0.6 x D) + (0.999 x E)
(1.2 x (4,200,000 / 3,500,000)) + (1.4 x (800,000 / 3,500,000)) + (3.3 x (6,500,000 / 3,500,000)) + (0.6 x (7,000,000 / 5,000,000)) + (0.999 x (8,300,000 / 3,500,000))
= (1.2 x 1.2) + (1.4 x 0.299) + (3.3 x 1.857) + (0.6 x 1.4) + (0.999 x 2.371)
Altman Z-Score = 11.097 - Safe Zone.
The company's total assets are valued at $3,500,000, while they have operating capital of $4,200,000 USD. Their liabilities reach $5,000,000 USD, while retained earnings amount to $800,000 USD. Earnings before interest and taxes reached $6,500,000. Total revenues are $8,300,000 USD, while the market value of equity is $7,000,000 USD.
Z = (1.2 x A) + (1.4 x B) + (3.3 x C) + (0.6 x D) + (0.999 x E)
(1.2 x (4,200,000 / 3,500,000)) + (1.4 x (800,000 / 3,500,000)) + (3.3 x (6,500,000 / 3,500,000)) + (0.6 x (7,000,000 / 5,000,000)) + (0.999 x (8,300,000 / 3,500,000))
= (1.2 x 1.2) + (1.4 x 0.299) + (3.3 x 1.857) + (0.6 x 1.4) + (0.999 x 2.371)
Altman Z-Score = 11.097 - Safe Zone.