Gekko Properties is considering purchasing Teldar Properties. Gekko's analysts project that the merger will result in incremental after-tax net cash flows of $2 million, $4 million, $5 million, and $10 million over the next four years. The terminal value of the firm's operations, as of Year 4, is expected to be $107 million. Assume all cash flows occur at the end of the year. The acquisition would be made immediately, if it is undertaken. Teldar's post-merger beta is estimated to be 2.2, and its post-merger tax rate would be 35%. The risk-free rate is 7%, and the market risk premium is 4%. What is the value of Teldar to Gekko Properties?
A. $72,946,587
B. $72,848,587
C. $72,995,587
D. $72,799,587
E. $72,897,587