What is your estimate of terminal value at year 15 (rounded to the nearest integer)?

Year 1 0.1 160908575 0.1 185044861 Revenue Growth Revenue ($) Costs (% Revenues) Depreciation and Amortization Interest Expense Capital Expenditure (% Revenues) Change in NWC (NWC(n)-NWC(n-1)) Change in Debt 80 000 000 70 250 000 150 000 2 100 000 100 000 2 4 0.15) 0.15 0.15) 0.15 92000000 105800000 121670000 139920500 700 70 700 70 250 000 250 000 250 000 250 000 160 000 170 000 180 000 190 000 2 2 2 2 125 000 150 000 175 000 200 000 200 000 300 000 300 000 300 000 80 300 000 200 000 1.5 225 000 300 000 80 300 000 210 000 1.5 225 000 300 000 8 9 10 11 12 0.1 0.1 0.1 0.05 0.05 212801590 244721829 281430103 323644619 372191312 80 80 80 901 90 300 000 300 000 300 000 500 000 500 000 220 000 230 000 240 000 250 000 260 000 1.5 1.5 1.5 1 1 225 000 225 000 225 000 200 000 175 000 300 000 300 000 300 000 300 0001 300 000 13 14 15 0.05 0.05 0.05 428020008 492223010566056461 90 90 90 500 000 500 000 500 000 270 000 280 000 290 000 1 1 1 150 000 125 000 100 000 300 0001 200 000 100 000 Tax Rate RF beta Market Risk Premium Growth in FCFE after Y15 (in perpetuity) 40% 4% 1.8 8% 3%