What is Company XYZ’s intrinsic enterprise value under the High Case, using the WACC as the discount rate and assuming the terminal value is based on the perpetual growth rate assumption outlined on the “Control Panel” tab?

What is Company XYZ’s intrinsic enterprise value under the High Case, using the WACC as the discount rate and assuming the terminal value is based on the perpetual growth rate assumption outlined on the “Control Panel” tab?

Perpetual Growth Rate 2%

212976

226643

207154

235269