In 1989 General Motors (GM) was evaluating the acquisition of Hughes Aircraft Corporation. Recognizing that the appropriate discount rate for the projected cash flows of Hughes was different from its own cost of capital, GM assumed that Hughes had approximately the same business risk as Lockheed or Northrop, which had low risk defense contracts and products that were similar to Hughes. Suppose the following inputs were available at the time of the evaluation (see table)