Net cash flow for this year was $$400,000.$ Next year, you estimate that net cash flow will be $$425,000$; the following year you estimate $$450,000$; the year after that and the terminal year, you estimate $$475,000.$ Assuming the present value of outstanding debt is $$125,000,$ the discount rate is $14\%,$ and the perpetual growth rate beyond the terminal year is $1\mathrm{.}5\%,$ what is the fair market value of your sporting goods store?