You are using the value-based management model. Based on the following data, what is the horizon value at the end of year 5?

Year 1

Revenue 650.00

Fixed Costs 90.00

Varibale Costs 220.00

Additional investment in NWC 3.00

Additional investment in operating long- 80.00

term assests

Depreciation 75.00

Tax Rate .40

The free cash flow is expected to grow at 8% from year 1 to 5 and 6% after year 5 to infiity. WACCcomp=12%