(i) Avem Co, current value 1
Avem Co, free cash flows to equity 1
Fugae Co, estimate of growth rate 2
Fugae Co, current value estimate 2
Combined company, estimated additional value created 2
Gain to Nahara Co when selling Fugae Co 1
Gain to Avem Co 1