By using the WACC FORMULA PICTURED and assuming ITech Geeks annualized WACC (weighted average cost of capital) is 8% and its annualized CFFA(Cash flow from Assets) are growing at 5%, you are to estimate the current value of ITech Geek.

2018 2019 $26 $68 $66.5 $52 $30.75 $120 $97.25 ITech Geek 2018 & 2019 Balance Sheet (Sin millions) 2018 2019 Assets Liabilities Current Assets Current Liabilities Cash $40 Accounts Payable Accounts Receivables $113.75 $172 Notes Payable Inventory $138.25 $138.75 Total Current Liabilities Total Current Assets $278 $350.75 Long-term Liabilities Total Long-term Fixed Assets Liabilities Net PP&E $411 $427.25 Total Fixed Assets $411 $427.25 Total Liabilities Total Assets $411 $427.25 Owner's Equity (OE) Common Stock Retained Earnings Total Owner's Equity Total Liabilities + OE $211 $113.5 $211 $113.5 $331 $224.92 $39 $79.4 $41 $123 $80 $202.4 $411 $427.25 * Nech Geek 2019 Income Statement (Sin millions) Revenue Cost of Goods Sold Depreciation Earnings before Interest & Tax Interest Paid Taxable Income Taxes (t = 34%) Net Income 2016 $377.25 $187.5 $16.25 $173.5 $17.5 $156 $53 $103 & Notation recon WACC Formulation WACC = (%)R4 + (%)R,(1 - Te)+(E)R Considers WACC for firm financed with debt, Equitz, and Pref. Stock. E 2