Victoria enterprises expects earnings before interest and taxes (ebit) next year of $ 1.2 million. its depreciation and capital expenditures will both be $ 307 comma 000, and it expects its capital expenditures to always equal its depreciation. its working capital will increase by $ 55 comma 000 over the next year. its tax rate is 32 %. if its wacc is 10 % and its fcfs are expected to increase at 3 % per year in perpetuity, what is its enterprise value?