15. Projections for Dragon Inc are shown below. Assume a WACC of 7.0\%, a Cost of Equity of 11.5%, a risk-free rate of 2.5% and average inflation of 2.1%. Calculate the Terminal Value for Dragon Inc. in year 5. What perpetuity growth rate did you use? Explain your choice. What EBITDA multiple is implied by your terminal value? (15 Points) SHOW YOUR WORK!!! a. Calculate the Terminal Value b. What perpetuity growth rate (g) did you use? Explain your choice. c. What EBrTDA multiple (Exit Multiple) is implied by your terminal value