The following table provides summary data for Cerner Corporation (CERN) and its competitors, Allscripts Healthcare Solutions Inc. (MDRX) and McKesson Corporation (MC (in millions) CERN MOREX MCK Company assumed value 52063 $21.053 Equity assumed value 51607 513052 Net Operating assets 54200 12.00 Book value of equity 54928 51.55 38.034 Net nonoperating sitios est 2 345 51.101 Common shares outstanding 14 shares 166. Shares 184 sures (aCompute the PB ratio for both Alls.cripts Healthcare and McKesson (Round your answers to two decimal places) MDRX 1.04 MCK 247 (b) Use Allscripts Healthcare and McKesson as comparables, along with the PB ratios from purta, and then estimate for Cerner its equity Intrinsic value and its equity intring intrinsic value to the nearest million and the value per share to the nearest cent) Average of the two rounded ratios in to above 1.75 (Round to two decimal places) Average of the two rounded ratios in (a) above 1.75 (Round to two decimal places.) Using the rounded average calculated above, calculate the following: Equity intrinsic value $ 8,150 x million Equity intrinsic value per share $ 0 X Check (in millions) Company assumed value Equity assumed value Net operating assets Book value of equity Net nonoperating obligations (assets) Common shares outstanding CERN MDRX MCK $2,063 $21,063 $1,607 $19,962 $4,296 $2,007 $9,195 $4,928 $1,551 $ 8,094 $(632) $456 $ 1,101 318.4 shares 166.7 shares 184.9 shares