about the possiblity of acquiring the business at the end of 2013 . Estimale the valus of IDX per ahare uning a discounted fCF approach and the following data: - Dobt $30 million - Excess cashi $110 milien - Shares outatnnding: 50 million - Expoctod FCF in 2014: 445 milion - Expectind FCF in 2015550 million - Future FCF growth rate beyond 2015:5% - Weightad-average oost of capital: 9.455 The onterprise value in 2013 is 3 millon. (Round to the nearost hitegor) The equaly value is $ milion. (Round to the nearent integec) The value of 1DX per share is $ (Round to the nearost cent.)