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 valuef this firm if the weighted average cost of capital is 10%? o