It has been estimated that FCFE of Balboa Inc. would increase by 24 percent the first year, 10 percent the second year, 5 percent the third year, and 4 percent thereafter. Last period FCFE was $180 million and the shareholders are pricing the company at a 12 percent required return. 

What is the analyst's estimate of the value of the company's common equity? Upload your calculations?