Compute the DCF Valuation for ORN as of the end of 2011 using the following assumptions: WACC= 14% Perp g rate = 5% Six years of FCF plus terminal value included. FCF from Exhibit 1 of the case. Discount the result by 50% since the VC assumes there is only a 50% chance the company reaches projections. Forat $123.4 million as 123