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: $37 million
Excess cash: $116 million
Shares outstanding: 50 million
Expected FCF In 2014: $42 million
Expected FCF in 2015: $51 million
Future FCF growth rate beyond 2015: 6%
Weighted-average cost of capital: 9.4%
The terminal enterprise value in 2014 is $__________ million.
The enterprise value in 2013 is $__________ million.
The equity value is $__________ million.
The value of IDX per share is $__________.