Terminal Value $-$ Terminal Multiple Method

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

EBITDA $64,95066,27367,89969,09370,78772,390$

Unlevered Free Cash Flow $43,83845,54845,84048,31047,99349,698$

WACC $9\mathrm{.}00\%$

Terminal Multiple $8\mathrm{.}0$x

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

Answers:

$1.376,388$

$2.337,704$

$3.345,310$

$4.245,404$