Valuation Using the PB Multiple The following table provides summary data for Cerner Corporation (CERN) and its competitors, Allscripts Healthcare Solutions Inc. (MDRX) and McKesson Corporation (MCK).

(in millions)	CERN	MDRX	MCK
Company assumed value	--	$2,063	$21,063
Equity assumed value	--	$1,607	$19,962
Net operating assets	$4,296	$2,007	$ 9,195
Book value of equity	$4,928	$1,551	$ 8,094
Net nonoperating obligations (assets)	$(632)	$456	$ 1,101
Common shares outstanding	318.4 shares	166.7 shares	184.9 shares

(a) Compute the PB ratio for both Allscripts Healthcare and McKesson. (Round your answers to two decimal places.) MDRX Answer

(ANSWER IS NOT 1.03)

MCK Answer

(ANSWER IS NOT 2.46)

(b) Use Allscripts Healthcare and McKesson as comparables, along with the PB ratios from part a, and then estimate for Cerner its equity intrinsic value and its equity intrinsic value per share. (Round the equity intrinsic value to the nearest million and the value per share to the nearest cent.) Average of the two rounded ratios in (a) above Answer

(ANSWER IS NOT 1.75)

(Round to two decimal places.)

Using the rounded average calculated above, calculate the following: Equity intrinsic value $Answer

(ANSWER IS NOT 8,599)

million Equity intrinsic value per share $Answer

(ANSWER IS NOT 27)