Question: IDX Technologies is a privately held developer of advanced security systems based in Chicago. As part of your business development strategy, in late 2008 you

IDX Technologies is a privately held developer of advanced security systems based in Chicago. As part of your business development strategy, in late 2008 you initiate discussions with IDXs founder about the possibility of acquiring the business at the end of 2008. Given the following data: Unit: $ million Year 2019 2020 2021 2022 Sales 468 516 547 574 Cost of goods sold (67% Sales) Selling, general, and administrative expenses (20% Sales) Depreciation 7 7.5 9 9.5 Tax rate (40%) Capital expenditure (investment in fixed assets) 7.7 10 9.9 10.4 Investment in net working capital 6.3 8.6 5.6 4.9 After 2022, free cash flow (FCF) is expected to grow at 5% per year, indefinitely. Weighted-average cost of capital: use WACC calculated in Question 1 above.

Estimate the intrinsic value of IDX using the discounted free cash flow approach.

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer

Step: 1 Unlock blur-text-image

Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock

Step: 3 Unlock

Students Have Also Explored These Related Finance Questions!

Fundametal of financial management : $20 million Bonds (coupon rate is 9% and paid annually, maturity is 5 years, the current YTM is 10%, par value is $1,000 per bond) Preferred stock (par value =...

n IDX Technologies is a privately held developer of advanced security systems based in Chicago. As part of your business development strategy, in late 2008 you initiate discussions with IDX's founder...

s IDX Technologies is a privately held developer of advanced security systems based in Chicago. As part of your business development strategy, in late 2008 you initiate discussions with IDX's founder...

1. THE ENTERPRISE VALUE IN 2013 IS $____ MILLION. 2. THE EQUITY VALYE IS $____ MILLION. 3. THE VALUE OF IDX PER SHARE IS $_____. IDX Technologies is a privately held developer of advanced security...

13. DX 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...

IDX Technologies is a privately held developer of advanced security systems based in Chicago. As part of your business development strategy, in late 2008 you initiate discussions with IDXs founder...

The recession has caused many people to use their credit cards far less. In fact, in the United States, 60% of consumers say they are committed to living with fewer credit cards. A sample of n = 400...

You hold 1000 shares of Rusty Company and each is worth $5. You paid $1 for each share several years ago. You anticipate its stock price will increase by 10% per year. You would like to sell your...

Below is the 2014 year-end balance sheet for Banner, Inc. Sales for 2014 were $1,600,000 and are expected to be $2,000,000 during 2015. In addition, we know that Banner plans to pay $90,000 in 2015...

slove it by assmbly language As you can see the exception handler does not worry about interrupts. We ignore them for now. What the handler does is that it only prints out a message indicating what...