You are valuing a company at year end $2023,$ using the Free Cash Flow to the Firm $($FCF$)$ model, that has a target capital structure of $70\%$ equity and $30\%$ debt. The estimated cost of equity is $11\mathrm{.}0\%$ and cost of debt $($excluding tax effect$)$ is $4\mathrm{.}0\%,$ respectively. The estimated stream of free cash flow to the firm $($FCF$)$ is:

$\backslash$table$[[$Values is $f,2023,2024,2025,2026,2027],[$FCF$,6000,6500,7000,8100,8900]]$

The expected nominal growth rate of FCF in perpetuity is $2\mathrm{.}10\%.$ The corporate tax rate is $20\%.$ The estimated enterprise value is:

a$.123973$

b$.132010$

C$.133240$