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 38% of the companys present value, and you believe that at this capital structure the companys debtholders will demand a return of 8% and stockholders will require 11%. The company is forecasting that next years operating cash flow (depreciation plus profit after tax at 21%) will be $76 million and that investment in plant and net working capital will be $38 million. Thereafter, operating cash flows and investment expenditures are forecast to grow in perpetuity by 4% a year.

1. What is the total value of Icarus?
2. What is the value of the companys equity?