Assumptions Tax Rate 30%Discount Rate 11%Perpetural Growth Rate 5% EVIEBITDA Mulliple 8.5xCurrent Price 19.50Shares Outstanding 30,000 Discounted Entry Year 1 Year 2 Year 3 Year 4 Year 5 ExitDate 306/2018 31/12/2018 31/12/2019 31/12/2020 31/12/2021 31/12/2022 31/12/2022 Time period 0 1 2 3 4Year frac 0.5 1.0 1.0 1.0 1.0 1.0 EBIT 14,258 15,637 26,390 25,710 41,903EBITDA 31,490 35,426 39,248 52,478 69,830Unlevered FCFF 13,762 14,378 21,856 25,421 34,935Transaction FCFF 6,881 14,378 21.856 25,421 34,935 1. Calculate the terminal value using the EV/EBITDA multiple method. a. 611,363.b. 631,470.c. 585,000.d. 593,555. 2. Calculating terminal value and intrinsic value Please use the atached Exce lie t answ the folowing questons Business_Valuation_Modeling Assessment. xlsx 3. Calculate the terminal value using the perpetual growth method. a. 611,363.b. 593,555.c. 631,470.d. 585,000.