Estimate the value of a firm (P₀) whose cash flow is projected to grow at a compound annual average rate of 35% for the next 5-years and then assume a more normal 5% annual growth rate.

The current years cash flow is $4 million.

The firms weighted average cost of capital during the high growth period is 18% and then drops to the industry average rate of 12% beyond the fifth year.