Terminal Value $-$ Perpetuity Growth Method

All figures in USD thousands unless stated

Unlevered Free Cash Flow

WACC

$10\mathrm{.}00\%$

Growth Rate

$3\mathrm{.}00\%$

What is the present value of the Terminal Value $($using the perpetuity growth method$)$ at the end of Year $0?$ Assume end$-$of$-$year discounting.

$$412,785$

$$440,839$

$$454,064$

$$731,275$