Assume again that last year Brock had an EBIT of $1500, Depreciation of 600, capital expenditures of 700, operating NWC of 1000 and a tax rate of .25. However, Allans management believes that Brock will grow at 18% for the next 3 years, and at a constant rate of 5% thereafter. Recompute the value of Brock, assuming that its WACC will remain 10%.