Please do it Step by Step!

4. (25 pts) The Datametrix Corporation has been in operation for one full year (2013). Financial statements are shown below. Sales are expected to grow at a 30 percent annual rate for reach of the next three years (2014, 2015 and 2016) before settling down to a long-run growth rate of 7 percent annually. The cost of goods sold is expected to vary with sales. Operating expenses are expected to grow at 75 percent of the sales growth rate for the next three years before again growing at the same rate as sales beginning in 2017. Interest expense is expected to grow with sales. Depreciation can be forecasted either as a percentage of sales or as a percentage of net fixed assets (since net fixed assets are expected to grow at the same rate as sales growth). Individual asset accounts are expected to grow at the same rate as sales. Accounts payable and accrued liabilities are also expected to grow with sales. Because Datametrix is in its startup stage, management and venture investors believe that 35 percent is an appropriate weighted average cost of capital (WACC) discount rate until the firm reaches its long-run or perpetuity growth rate. At that time, it will have survived, recapitalized its capital structure, and become a more typical firm in the industry with an estimated WACC of 18 percent. Calculate Datametrix's enterprise value as of the end of 2013. Also indicate what the equity would be worth. Income Statement for Dec 31, 2013 (thousands of dollars) Sales $ 20,000 Cost of goods sold - 10,000 Gross profit 10,000 Operating expenses -7,500 Depreciation -400 EBIT 2,100 Interest -100 Earnings before taxes 2,000 Taxes (40%) -800 Net income $1,200 Balance Sheet for Dec 31, 2013 (thousands of dollars) Cash $ 1,000 Accounts payable $ 1,500 Account receivable 2,000 Accrued liabilities 1,000 Inventories 2.000 Total current liabilities 2,500 Total current assets 5,000 Long-term debt 1,000 Gross fixed assets 5,400 Common stock 5,300 Accumulated depreciation 400 Retained earnings 1,200 Net fixed assets 5,000 Total equity 6,500 Total assets $10,000 Total liabilities and equity $10,000