Based on the following data, what is the horizon value at the end of year 5?
Year = 1
Revenue = 630.00
Other income = 20.00
Fixed costs = 90.00
Variable costs = 220.00
Additional investment in NWC = 3.00
Additional investment in operating long term assets = 80.00
Depreciation = 75.00
Tax rate = .40
The free cash flow is expected to grow 8% from year 1 to 5 and 6% after year 5 to infinity,
WACCcomp=12%
A. $3,532.76
B. $3,414.04
C. $3,629.33
D. $3.766.90
E. $3,394.77