With the cost of equity at $25\%,$ and the cost of capital at $20\%$; what is the value of the firm using the financials below

$\backslash$table$[[$Yr$,0,1,2,3,4,5],[$Net Income,$980,000,1,200,000,1,400,000,1,122,000,1,555,005,1,600,000$