Using the following information, estimate the total value of this privately held company.

Estimates of Year 1 (next year) financial performance (Unit: $ million)
Revenue	900
Costs of goods sold	100
Selling, general and administrative expenses including R&D	200
Depreciation	50
Property and equipment	1100
Working capital	150
Current (Year 0) financial data (Unit: $ million)
Property and equipment	950
Working capital	110
Other information for valuation
Operating tax rate	21%
The estimated growth rate of cash flows (Assume that this growth rate is constant)	6%
This company has no debt.
Assume that 14% is the required return on this companys assets.