Find the enterprise value, equity value, and value of IDX

possibility of acquiring the business at the end of 2008 . Estimate the value of IDX per share using a discounted FCF approach and the following data - Debt: $37 million - Excess cash: $103 million - Shares outstanding: 50 million - Expected FCF in 2009: \$46 million - Expected FCF in 2010: $57 million - Future FCF growth rate beyond 2010: 6\% - Weighted-average cost of capital: 9.4% The enterprise value in 2008 is $ million. (Round to the nearest integer.)