Gingko Green sells electric bikes. The cost of capital for this firm is $6\mathrm{.}99\%$ and there are $70,117$ common shares outstanding. The firm does not have any preferred equity, however, it has outstanding debt with a market value of $$2,887,326.$ Use the DCF valuation model based on the expected FCFs shown below; year $1$ represents one year from today and so on$.$ The company expects to grow at a $3\mathrm{.}1\%$ rate after Year $5$

Period Free Cash Flow

Year $1$ $$1,203,213$

Year $2$ $$1,161,223$

Year $3$ $$1,604,176$

Year $4$ $$1,993,383$

Year $5$ $$3,382,282$