Leak Inc Forecasts the Free Cash Flows (In Millions) Shown Below

Leak Inc. forecasts the free cash flows (in millions) shown below. If the weighted average cost of capital is 11% and FCF is expected to grow at a rate of 5% after Year 2, what is the Year 0 value of operations, in millions? Assume that the ROIC is expected to remain constant in Year 2 and beyond (and do not make any half-year adjustments) .

A) $1,456
B) $1,529
C) $1,606
D) $1,686