You estimate Orbit Inc. has free cash flows of $72 million arriving in 1 year, $80 million in 2 years, and $85 million in 3 years. After year 3, the long term growth rate of FCF will be 2% (thus year 4 FCF is $86.7 million). Orbit has $125 million in net debt and a WACC of 14%. What is your estimate of the Enterprise Value of Orbit?

a- $285 million

b-	$460 million

c-	$533 million

d-	$670 million

e-	$800 million