carus 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 23% of the companys present value, and you believe that at this capital structure the companys debtholders will demand a return of 5% and stockholders will require 12%. The company is forecasting that next years operating cash flow (depreciation plus profit after tax at 21%) will be $61 million and that investment in plant and net working capital will be $23 million. Thereafter, operating cash flows and investment expenditures are forecast to grow in perpetuity by 4% a year. What is the total value of Icarus? What is the value of the companys equity? Note: For all the requirements, do not round intermediate calculations. Enter your answers in dollars rounded to 2 decimal places.

a. Total value	$
b. Companys equity	$