At the beginning of 2014, Empire Inc. underwent a leveraged buy-out. Tax loss carry forwards are expected to eliminate income tax liabilities in 2014 but from 2015 onwards a 30% tax rate will apply. Assume 3% risk-free rate, a 5.5% market risk premium, and an industry average unleveraged beta of 0.9. The interest rate on debt is 6.7%. Using the APV methodology and the data below, what is the enterprise value of expected cash flows through the end of 2018? (Today is Jan 1, 2014)

EBIT(1-T) Depreciation Capital Expenditures W/C (outflow) Interest Taxes (Values are in millions of dollars) 2015 2016 2017 2840 2891 2599 2630 2676 2728 2707 2755 2808 2014 2776 2570 2646 14 852 0 14 812 974 11 784 1004 12 722 897 2018 2650 2781 2862 12 663 937