Victoria Enterprises expects earnings before interest and taxes (EBIT) next year of $2.5 million it's depreciation and capital expeditures will both be $288,000 and it's expects its capital expenditures to always equal its depreciation

it's working capital will increase by $51,000 over the next year it's tax rate is 25% if it's WACC is 11% and it's FCF's are expected to increase at 4% per year in perpetuity what is its enterprise value?

(please round to the nearest dollar)