IC XV fx D E F G H come Statemen Income Year EBIT Tax Net Income Dep and Amort OCF PV of planning period Perpetual growth terminal value PV of terminal value Enterprise value (V) E (= V-D) assume in thousands of dollars Planning period K L Assumptions M 2014 2015 2016 2017 2018 2019 WACC = 5% 398 447 508 567 624 151.24 169.86 193.04 215.46 237.12 669 254.22 LT growth rate = 5.3% MV of debt = 246.76 277.14 314.96 351.54 289 317 339 345 386.88 353 414.78 Tax RATE = 369 535.76 594.14 653.96 696.54 739.88 783.78 1 +