Based on the information above what would be MVA and EVA for the problem below. Wasn't too sure if the prior work was needed to fill out the below information so I included it. If its not needed to successfully fill out that information feel free to disregard.

Lan & Chen Technologies: Income Statements for Year Ending December 31 (Thousands of Dollars) Sales 2018 $945,000 812.700 Expenses excluding depreciation and amortization EBITDA $132,300 Depreciation and amortization 33.100 EBIT $99,200 Interest Expense 10.470 EBT $88,730 Taxes (40%) 35.492 Net income $53,238 Common dividends $43,300 Addition to retained earnings $9,938 Lan & Chen Technologies: December 31 Balance Sheets (Thousands of Dollars) Assets Cash and cash equivalents 2018 $47,250 3,800 283,500 Short-term investments Accounts Receivable Inventories 141.750 Total current assets $476,300 Net fixed assets 330.750 Total assets $807,050 Liabilities and equity Accounts payable $94,500 Accruals 47,250 Notes payable 26,262 Total current liabilities $168,012 Long-term debt 94.500 Total liabilities $262,512 Common stock 444,600 Retained Earnings $99,938 Total common equity $544,538 Total liabilities and equity $807,050 2017 $900,000 774.000 $126,000 31,500 $94,500 8.600 $85,900 34,360 $51,540 $41,230 $10,310 2017 $45,000 3,400 269,000 136.000 $453,400 315,000 $768,400 $89,800 45,000 9.000 $143,800 90,000 $233,800 444,600 90.000 $534,600 $768,400 2017 NOWC = Operating current assets 2017 NOWC = $450,000 $315,200 2017 NOWC = Total net operating capital 2018 TOC = 2018 TOC = NOWC $330,750 $661,500 2018 TOC = 2017 TOC = 2017 2017 TOC = TOC = NOWC $315,200 $630,200 Investment in total net operating capital 2018 2018 In TOC = TOC 2018 In TOC = $661,500 2018 In TOC = $31,300 Net operating profit after taxes 2018 NOPAT = EBIT 2018 NOPAT = $99,200 $59,520 2018 NOPAT = NOPAT $59,520 $28,220 NOPAT $59,520 8.998% Free cash flow 2018 FCF = 2018 FCF = 2018 FCF = Return on invested capital 2018 ROIC = 2018 ROIC = 2018 ROIC = Operating current liabilities. $134,800 Fixed assets $330,750 Fixed assets $315,000 2017 TOC $630,200 (1-T) 60% Net investment in operating capital $31,300 /Total net operating capital 1 $661,500 + + + + X X b. Assume that there were 15 million shares outstanding at the end of the year, the year-end closing stock price was $65 per share, and the after-tax cost of capital was 8%. Calculate EVA and MVA for the most recent year. Additional Input Data Stock price per share $65.00 15,000 # of shares (in thousands) After-tax cost of capital 8.0% Market Value Added MVA = Stock price # of shares Total common equity MVA = MVA = MVA = Economic Value Added EVA = NOPAT (Operating Capital After-tax cost of capital) EVA = EVA = EVA = X X X X Lan & Chen Technologies: Income Statements for Year Ending December 31 (Thousands of Dollars) Sales 2018 $945,000 812.700 Expenses excluding depreciation and amortization EBITDA $132,300 Depreciation and amortization 33.100 EBIT $99,200 Interest Expense 10.470 EBT $88,730 Taxes (40%) 35.492 Net income $53,238 Common dividends $43,300 Addition to retained earnings $9,938 Lan & Chen Technologies: December 31 Balance Sheets (Thousands of Dollars) Assets Cash and cash equivalents 2018 $47,250 3,800 283,500 Short-term investments Accounts Receivable Inventories 141.750 Total current assets $476,300 Net fixed assets 330.750 Total assets $807,050 Liabilities and equity Accounts payable $94,500 Accruals 47,250 Notes payable 26,262 Total current liabilities $168,012 Long-term debt 94.500 Total liabilities $262,512 Common stock 444,600 Retained Earnings $99,938 Total common equity $544,538 Total liabilities and equity $807,050 2017 $900,000 774.000 $126,000 31,500 $94,500 8.600 $85,900 34,360 $51,540 $41,230 $10,310 2017 $45,000 3,400 269,000 136.000 $453,400 315,000 $768,400 $89,800 45,000 9.000 $143,800 90,000 $233,800 444,600 90.000 $534,600 $768,400 2017 NOWC = Operating current assets 2017 NOWC = $450,000 $315,200 2017 NOWC = Total net operating capital 2018 TOC = 2018 TOC = NOWC $330,750 $661,500 2018 TOC = 2017 TOC = 2017 2017 TOC = TOC = NOWC $315,200 $630,200 Investment in total net operating capital 2018 2018 In TOC = TOC 2018 In TOC = $661,500 2018 In TOC = $31,300 Net operating profit after taxes 2018 NOPAT = EBIT 2018 NOPAT = $99,200 $59,520 2018 NOPAT = NOPAT $59,520 $28,220 NOPAT $59,520 8.998% Free cash flow 2018 FCF = 2018 FCF = 2018 FCF = Return on invested capital 2018 ROIC = 2018 ROIC = 2018 ROIC = Operating current liabilities. $134,800 Fixed assets $330,750 Fixed assets $315,000 2017 TOC $630,200 (1-T) 60% Net investment in operating capital $31,300 /Total net operating capital 1 $661,500 + + + + X X b. Assume that there were 15 million shares outstanding at the end of the year, the year-end closing stock price was $65 per share, and the after-tax cost of capital was 8%. Calculate EVA and MVA for the most recent year. Additional Input Data Stock price per share $65.00 15,000 # of shares (in thousands) After-tax cost of capital 8.0% Market Value Added MVA = Stock price # of shares Total common equity MVA = MVA = MVA = Economic Value Added EVA = NOPAT (Operating Capital After-tax cost of capital) EVA = EVA = EVA = X X X X