Based upon the information below, what is the value of the company as of $1/1/2021($use the WACC model$).$

$2018$ FCF $$5,000,000$

$2019$ FCF $$5,600,000$

$2020$ FCF $$5,800\mathrm{.}000$

$2021$ FCF $$4,000,000$

$2022$ FCF $$4,500,000$

$2023$ FCF $$4,800,000$

$2024$ FCF $$4,700,000$

$2018$ Tax Shield $$500,000$

$2019$ Tax Shield $$600,000$

$2020$ Tax Shield $$800\mathrm{.}000$

$2021$ Tax Shield $$1,000,000$

$2022$ Tax Shield $$1,300,000$

$2023$ Tax Shield $$1,300,000$

$2024$ Tax Shield $$1,300,000$

Terminal growth rate: $2\%$

Discount rate: $9\mathrm{.}5\%$