Lilac, Inc. uses a discount rate of 17.5% its expected long-term sustainable growth rate is 1.5%. The net cash flows from operations of the company for the previous years are provided below. Year Net Cash Flow 2009 $190,835 2010 215,648 2011 185,965 2012 248,752 2013 221,960 Calculate the value of business of Lilac, Inc.