IDX Technologies is a privately held developer of advanced security systems based in Chicago. As part...

Transcribed Image Text:

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: $29 million • Excess cash: $111 million • Shares outstanding: 50 million ● Expected FCF in 2014: $42 million Expected FCF in 2015: $51 million ● • Future FCF growth rate beyond 2015: 4% ● Weighted-average cost of capital: 9.4% The enterprise value in 2013 is $ million. (Round to the nearest integer.) The equity value is $ million. (Round to the nearest integer.) The value of IDX per share is $. (Round to the nearest cent.) 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: $29 million • Excess cash: $111 million • Shares outstanding: 50 million ● Expected FCF in 2014: $42 million Expected FCF in 2015: $51 million ● • Future FCF growth rate beyond 2015: 4% ● Weighted-average cost of capital: 9.4% The enterprise value in 2013 is $ million. (Round to the nearest integer.) The equity value is $ million. (Round to the nearest integer.) The value of IDX per share is $. (Round to the nearest cent.)

Answer rating: 100% (QA)

Calculation of the present value of expected FCFs in 2014 and 2015 PVFCF2014 42 million 1 00941 3839 ... View the full answer