"Kim is projecting LTG, Inc.'s cash flows using the percentage of sales method. She projects that the sales and the NOPAT for the next 3 years will be according to the table below and after that both the sales and the NOPAT will grow at 4% per year forever. Year 0 represents the firm's most recent year. The firm's Net PPE is expected to be at 20% of the same year's sales. The operating NWC is projected at 6% of the same year's sales. What is the value of the firm if the cost of capital is 10%?"

Year	0	1	2	3
Sales	1397	1206	1424	1125
NOPAT	219	226	313	249

		3,622
		4,963
		4,135
		3,286
		3,804