XYZ Corp will generate operating cash flow of $120,000 next year and this is expected to grow at 1% per year indefinitely.
XYZ also just started a new project that will require a cash flow of -$200,000 right now (at t=0). In year 1, it will generate $40,000 in revenue which will grow at 3% per year indefinitely.
If the discount rate is 15%, what is the total equity value of XYZ Corp?