Next year's free cash flow to the firm is $79.5 million. The perpetual growth rate is 5%, WACC is 8.5% and cost of equity is 11.5%. The tax rate is 20%. The market value of debt is $600 million. Calculate the company value to shareholders. $691 million $1,223 million $1,671 million $2,271 million