A company has projected this information over each of the next three years
Year 1 Year 2 Year 3
Sales $550,540 $840,550 $652,250
Costs $120,400 $202,350 $184,350
Depreciation $14,574 $35,541 $24,541
EBIT $415,386 $602,659 $443,359
Taxes (34%) $141,231 $204,904 $150,742
CAPEX $22,548 $31,541 $28,541
Increases in NWC $12,540 $13,647 $12,980
After Year 3, the company anticipates maintaining a future free cash flow that is equal to the third year's free cash flow indefinitely.
What is the value of this firm if the weighted average cost of capital is 10%?