Based upon the information below, what is the value of the company as of

$1/1/2023($use the APV model$).$

$2021$ FCF $$2,800,000$

$2022$ FCF $$2,600,000$

$2023$ FCF $$2,800\mathrm{.}000$

$2024$ FCF $$3,000,000$

$2025$ FCF $$3,200,00$

$2021$ Tax Shield $$300,000$

$2022$ Tax Shield $$310,000$

$2023$ Tax Shield $$320,000$

$2024$ Tax Shield $$330,000$

$2025$ Tax Shield $$340,000$

Terminal growth rate: $2\mathrm{.}5\%$

Discount rate : $7\%$