Narrative 1: The XYZ Corporation has $50 million in excess cash and no debt. The company expects to generate additional FCFs of $87 million per year in subsequent years. The XYZ Corporation has 25 million outstanding shares and has an unlevered cost of capital of 15 percent.
Refer to Narrative 1. What is the enterprise value of the XYZ Corporation?