All figures in USD thousands unless stated Year $0$ Year $1$ Year $2$ Year $3$ Year $4$ Year $5$ Year $6$

Levered free Cashflow $24,04325,24526,50727,83229,22430,68532,219$

Unlevered Free Cash Flow $38,21239,54940,93342,36643,84945,38346,972$

Debt $33,22234,30438,05843,23450,51755,48060,198$

Cash $9,70010,78214,53619,71226,99531,95836,676$

WACC $8\mathrm{.}75\%$

Cost of Equity $12\mathrm{.}00\%$

Given only the above information, what is the Enterprise Value at the end of Year $0?$ Assume end$-$of$-$year discounting.

Answers

$1155,290$

$2175,514$

$3$ $$193,501$