You are going to value Lauryns Doll Co. using the FCF model. After consulting various sources, you find that Lauryn has a reported equity beta of 1.5, a debt-to-equity ratio of .7, and a tax rate of 40 percent. Assume a risk-free rate of 5 percent and a market risk premium of 10 percent. Lauryns Doll Co. had EBIT last year of $49 million, which is net of a depreciation expense of $4.9 million. In addition, Lauryn made $4.5 million in capital expenditures and increased net working capital by $2.2 million. Assume her FCF is expected to grow at a rate of 2 percent into perpetuity. What is the value of the firm?