Where is the error? Assumptions WACC Perpetuity growth rate 7.50% 3.50% 20x0A Unlevered Free Cash Flows $200.0 NPV of Unlevered Free Cash Flow Terminal Value PV of Terminal Value Projections 20x1E 20x2 20x3E $210.0 $218.0 $227.0 $566.7 $5,873.6 $4,728.0 Enterprise Value Debt Cash Equity Value Diluted shares outstanding Implied value per share $5,294.7 294.7 84.7 $5,094.7 330.850 $15.40 O A. NPV of Unlevered Free Cash Flow B. Terminal Value OC. PV of Terminal Value O D.Enterprise Value O E. Equity Value