Quinton Johnston is evaluating NYL Manufacturing Company, Ltd. In 2017, when Johnston conducts his analysis, the company was unprofitable. Furthermore, NYL does not pay any dividends on its common stock. Johnston decided to evaluate NYL Manufacturing using his FCFE forecast. Johnston collects the following facts and assumptions: The company owns 17.0 billion shares outstanding. Sales will be $5.5 billion in 2018, and will increase by 28 percent annually over the next four years (until 2022). Net income will be 32 percent of sales. Investment in fixed assets will account for 35 percent of sales; Working capital investment will be 6 percent of sales; Depreciation will be 9 percent of sales, and 20 percent of net investment in assets will be debt-financed. The interest expense will be only 2 percent of sales. The tax rate will be 10 percent. NYL Manufacturing beta version is 2.1; The risk-free government bond rate is 6.4 percent; Equity risk premium of 5.0 percent. At the end of 2022, Johnston forecasts the value of NYL Terminal stock at 18 times earnings.