An investor is planning to value company A$.$ After careful estimation of cash flows, he projects the following cash flows for the firm in the following $5$ years as$.$

Year $1$: FCFF$\_1=$ $$50$

Year $2$: FCFF$\_2=$ $$60$

Year $3$: FCFF$\_3=$ $$70$

Year $4$: FCFF$\_4=$ $$80$

Year $5$: FCFF$\_5=$ $$90$

The risk free rate of return is $3\%,$ equity risk premium $($market premium$)$ is $6\%.$ Beta is $1\mathrm{.}2.$ For the terminal value, he assumes a perpetual growth rate of $3\%.$ The corporate tax rate is $25\%,$ and equity and debt is in equal proportion in the firm and the cost of debt borrowing is $10\%.$

Estimate the value of the firm.