Sales and Administrative Expenses	40
Capital	900		Growth rates	Years
Tax rate	0.3		0.8	1
Debt	300		0.9	2
Other operating expenses	30		0.4	3
Depreciation	120		0.2	4
Interest Expense	55		0.1	5
Capital expenditures	130		0.05	6
Cost of Goods Sold (COGS)	450
Change in working capital	62
Sales Revenue	800
market return	0.12
Cost of debt	0.09
beta	1.5
risk-free rate	0.05

The following information is given about Anzac Corporation. Using the information, estimate the value of the company using free cash flow method (FCFF). The free cash flow will grow at the following rates for the following five years, respectively: 80, 90, 40, 20, 10, and 5 percent, thereafter.