You are going to value Lauryns Doll Co. using the FCF model. After consulting various sources, you find that Lauryn's has a reported equity beta of 1.5, a debt-to-equity ratio of .6, and a tax rate of 21 percent. Assume a risk-free rate of 5 percent and a market risk premium of 9 percent. Lauryns Doll Co. had EBIT last year of $48 million, which is net of a depreciation expense of $4.8 million. In addition, Lauryn's made $5.5 million in capital expenditures and increased net working capital by $1.8 million. Assume the FCF is expected to grow at a rate of 3 percent into perpetuity. What is the value of the firm?