A firm has a pre-tax cost of debt of 6%, a debt to capital ratio of 25%, total debt of $2,500, 25% tax rate, perpetuity growth of 6%, exit multiple of 7, beta = 1.1, risk-free rate = 4%, market risk premium = 6%, and the following cash flows: Year 1 EBITDA $1800 FCF $500 2 3 $2200 $2600 $625 $840 Using the year 3 exit multiple of 7 times EBITDA, determine the total enterprise value of this firm today 12.913 $14,025 $15.656 $13,875