An MNE in Spain has prepared a budget for a greenfield investment in Canada. At end of year $5,$ it is expected that the Canadian subsidiary will need to invest CAD $122$K in its working capital and it will have a net operating cash flow of CAD $899$K to support its $7\%$ growth rate. The MNE WACC is $12\mathrm{.}64\%$ while it is $15\mathrm{.}57\%$ for the Canadian subsidiary. What is the terminal value of the subsidiary?

A$.$ The terminal value of the Canadian subsidiary is CAD $4,261,984\mathrm{.}94.$

B$.$ The terminal value of the Canadian subsidiary is CAD $11,224,387\mathrm{.}40.$

C$.$ The terminal value of the Canadian subsidiary is CAD $9,701,166\mathrm{.}86.$

D$.$ The terminal value of the Canadian subsidiary is CAD $6,193,140\mathrm{.}59.$

E$.$ The terminal value of the Canadian subsidiary is CAD $19,370,035\mathrm{.}46.$

F$.$ The terminal value of the Canadian subsidiary is CAD $14,740,957\mathrm{.}45.$

G$.$ The terminal value of the Canadian subsidiary is CAD $17,055,496\mathrm{.}45.$