What is Company XYZ's intrinsic enterprise value under the High Case, using the WACC as the discount rate and assuming the terminal value is based on the perpetual growth rate assumption outlined on the "Control Panel" tab?

$212,976

$207,154

$226,643

$235,269

	Comparable Companies Beta
	Company	Levered Beta	Debt	Equity	Debt / Equity	Tax Rate	Unlevered Beta
	Company A	1.45	$567	$1,265		36%
	Company B	0.92	$634	$914		29%
	Company C	1.26	$321	$1,298		30%
	Company D	1.03	$437	$1,021		32%
	Company E	0.88	$539	$1,388		31%
	Median