\begin{tabular}{lr} Assumptions \\ \hline Tax Rate & 30% \\ Discount Rate & 11% \\ Perpetual Growth Rate & 5% \\ EVIEBITDA Multiple & 8.5x \\ Current Price & 19.50 \\ Shares Outstanding & 30,000 \end{tabular} Calculating terminal value and intrinsic value Please use the attached Excel file to answer the following questions. Business_Valuation_Modeling_Assessment File.xlsx 20 Review Later Calculate the intrinsic enterprise value using the average of terminal values derived from the EV/EBITDA multiple and perpetual growth methods. 387,294 451,512 485,416 421,684