Sora Industries has 61 million outstandingshares, $130 million indebt, $51 million incash, and the following projected free cash flow for the next four years LOADING...

:

a. SupposeSora's revenue and free cash flow are expected to grow at a 4.0% rate beyond year 4. IfSora's weighted average cost of capital is 12.0%, what is the value ofSora's stock based on thisinformation?

Free Cash flow for Year 1=25.3, Year 2= 24.6, Year 3=30.8, Year 4=33.3

V0= 25.3/(1+.120)+24.6/(1+.120)^2+30.8/(1+.120)^3+33.3/(1+.120)^4+1/(1+.120)^4*33.3*(1+.040)/.12-.040

V0=360.41 Is SUPPOSED to be the answer... I cannot get this ...I keep getting 36881.74

**I set it up like above, HOWEVER I cannot get the correct answer. I feel like I am just not putting it into calculator correctly. Any direction would be helpful. THANKS!