Moore Enterprises Inc. forecasts its free cash flows to be $8 million, -$4 million, $26 million and $38 million in each of the next four years, respectively. If the companys weighted average cost of capital is 12% and its free cash flows are expected to grow at a L-T sustainable growth rate of 3% in all years after year 4, what is the value of Moores operations?