Based upon the information below, what is the value of the company as of $1/1/2018($use the WACC model$).$

$2015$ FCF $$7,000,000$

$2016$ FCF $$7,600,000$

$2017$ FCF $$7,800,000$

$2018$ FCF $$8,000,000$

$2019$ FCF $$8,500,000$

$2020$ FCF $$8,800,000$

$2021$ FCF $$8,700,000$

$2015$ Tax Shield $$1,500,000$

$2016$ Tax Shield $$1,600,000$

$2017$ Tax Shield $$1,800,000$

$2018$ Tax Shield $$2,000,000$

$2019$ Tax Shield $$2,300,000$

$2020$ Tax Shield $$2,300,000$

$2021$ Tax Shield $$2,300,000$

Terminal growth rate: $2\%$

WACC: $10\%$

Rua: $10\mathrm{.}5\%$