Hi! Im working on Autopistas del Centro Case and Im wondering if anyone can explain me the numbers in Exhibit 6. Specifically the Equity, how do i get to that number?

Estimated Price of the Equity in 2009 to Achieve a Shareholders Return Similar to the One in the Revised Business Plan Years 2004 2005 2006 2007 2008 2009 FCF to shareh (6,526,811) (5,473,190) 6,608,697 (3,224,546) (3,399,054) (2,872,485) TV at 2009 18,789,460 Total FCF to (6,526,811) (5,473,190) 6,608,697 (3,224,546) (3,399,054) 15,916,976 IRR Debt Equity EV 7.62% 51,000,000 18,789,460 69,789,460 he Revised Business Plan