Beach & Company reported EBIT of $40 million for last year. Depreciation expense totaled $18 million and capital expenditures came to $8 million. Free cash flow is expected to grow at a rate of 5% for the foreseeable future. Beach faces a 40% tax rate and has a 0.50 debt to equity ratio with $200 million (market value) in debt outstanding. Beach's equity beta is 1.25, the risk-free rate is currently 4.5% and the market risk premium is estimated to be 8%. What is the current total value of Beach & Company (in millions)?

Multiple Choice

• $655.90

• $496.52

• $840.95

• $919.46

• $1,025.95