Simon Corporation is considering the acquisition of Ingram Company. Ingram has a capital structure consisting of $7.5 million (market value) of 11% bonds and $15 million (market value) of common stock. Ingram's pre-merger beta is 1.36. Simon's beta is 1.02, and both it and Ingram face a 40% tax rate. Simon's capital structure is 40% debt and 60% equity. The free cash flows from Ingram are estimated to be $4.5 million for each of the next 4 years and a horizon value of $15 million in Year 4 . Tax savings are estimated to be $1.5 million for each of the next 4 years and a horizon value of $7.5 million in Year 4. New debt would be issued to finance the acquisition and retire the old debt, and this new debt would have an interest rate of 8%. Currently, the risk-free rate is 6.0% and the market risk premium is 4.0%. What is the value of Ingram's equity to Simon? (Round your answer to the closest thousand dollars.) $25.66 million \$27.111 million $17111 million