26

IDX Technologies is a privately held developer of advanced security systems based in Chicago. As part of your business development strategy, in late 2013 you initiate discussions with IDX's founder about the possibility of acquiring the business at the end of 2013. Estimate the value of IDX per share using a discounted FCF approach and the following data Debt: $25 million Excess cash: $118 million Shares outstanding: 50 million Expected FCF in 2014: $44 million Expected FCF in 2015: $53 million Future FCF growth rate beyond 2015: 6% * Weighted-average cost of capital: 9 4% The terminal enterprise value in 2014 is Smillion. (Round to the nearest integer.) The enterprise value in 2013 is SLI milion. (Round to the nearest integer) The equity value is million. (Round to the nearest integer.) The value of lX per shRound tothe nearest cent)