You are going to value Lauryns Doll Co. using the FCF model. After consulting various sources, you find that Lauryn has a reported equity beta of 1.7, a debt-to-equity ratio of .5, and a tax rate of 40 percent. Assume a risk-free rate of 6 percent and a market risk premium of 12 percent.Lauryns Doll Co. had EBIT last year of $57 million, which is net of a depreciation expense of $5.7 million. In addition, Lauryn made $4.3 million in capital expenditures and increased net working capital by $2.6 million. Assume her FCF is expected to grow at a rate of 2 percent into perpetuity. What is the value of the firm? The answer is not 167.53 million.