IDX Technologies is a privately held developer of advanced security systems based in Chicago. As part of your business development strategy, in late $2013$ you initiate discussions with IDX's founder about the possibility of acquiring the business at the end of $2013.$ Estimate the value of IDX per share using a discounted FCF approach and the following data:

Debt: $$39$ million

Excess cash: $$116$ million

Shares outstanding: $50$ million

Expected FCF in $2014$: $$49$ million

Expected FCF in $2015$: $$52$ million

Future FCF growth rate beyond $2015$:$4\%$

Weighted$-$average cost of capital: $9\mathrm{.}4\%$

The enterprise value in $2013$ is $$,$ million. $($Round to the nearest integer.$)$

an example

Get more help