You expect X-Co will pay a dividend of $76 million and repurchase $98 million of its common shares next year (Year 1) with both expected to grow 6% in Year 2 and 7% in Year 3. If you expect the company to be sold for $11 billion at the end of Year 3, and you have calculated the cost of equity to be 8.4%, what do you estimate the value of the companys net worth to be now? (First draw a timeline. Assume all cash flows are at the end of the year.)