What is the correct answer?

EBIT 2021 2022 2023 2024 2025 2.9 4.1 4.8 5.8 6.2 1.1 1.2 1.5 1.6 1.9 Depreciation Tax 0.87 1.23 1.44 1.74 1.86 Net Capital 0.5 0.8 1 1.2 Spending 2 Change in 0.25 0.45 0.35 0.55 NWC 0.24 For Company XYZ, the projected cash flow components (in Smil) for the next five years are as follows. WACC is 10% and the growth rate is projected to be 6% for free cash flows during the horizon period after 2025. Using mid-year convention method, What is the PV of terminal value of XYZ company based on the EBITDA exit multiple, if the EBITDA exit multiple for 2025 is 15.0x ? (10 Points) A 79.12 B. 82.12 C.72.28 OD.75.44