6

Icarus Airlines is proposing to go public, and you have been given the task of estimating the value of its equity. Management plans to maintain debt at 36% of the companys present value, and you believe that at this capital structure the companys debt holders will demand a return of 6% and stockholders will require 13%. The company is forecasting that next years operating cash flow (depreciation plus profit after tax at 21%) will be $74 million and that investment in plant and net working capital will be $36 million. Thereafter, operating cash flows and investment expenditures are forecast to grow in perpetuity by 4% a year.

a. What is the total value of Icarus?

b. What is the value of the companys equity?

(For all the requirements, do not round intermediate calculations. Enter your answers in millions rounded to 1 decimal place.)