SAM Corporation expects to generate the following free cash flows over the next five years:

$\backslash$table$[[$Year$,1,2,3,4,5],[$FCF$($AED million$),40,55,70,85,94]]$

Following year five, you estimate that SAM's free cash flows will grow at $6\%$ per year and that SAM's weighted average cost of capital is $14\%.$ What the enterprise value of SAM Corporation? $($ solve it manually step by step$)$