Calculate the value of a company that earned $50,000 this year, has a 40% investment rate, K, and a tax rate of 40%; has $200,000 in debt outstanding and a weighted average cost of capital of 12%; and is expected to earn 40% on invested capital for the next five years, then 25% for the following five years, before the rate of return declines to a normal rate of growth.