An analyst forecasts a firm's nominal Equity Free Cash Flow (EFCF) to be:

$10 million next year (t=1);

$20 million the year after (t=2);

$30 million in 3 years (t=3); and

As at year 3, the terminal value can be calculated based on similar firms' expected price-to-sales multiple of 2.

The earnings over year 3 are twice the EFCF at that time since the payout ratio is 50% and all EFCF is comprised of dividends.

The net profit margin is forecast to be 10% in year 3.

Note that the year 3 terminal valuation price-to-sales multiple excludes the cash flows paid as at year 3 as is normal.

The nominal required return on equity is 6% pa.

All rates are effective annual rates.

What is the firm's current market capitalisation of equity?

Select one:

a.$1107.8186 million

b.$581.0356 million

c.$317.6441 million

d.$291.5432 million

e.$60.2958 million