All figures in USD thousands unless stated Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Debt 33,222 34,304 38,058 43,234 50,517 55,480 60,198 Unlevered Free Cash Flow 43,838 45,548 45,840 48,310 47,993 49,698 50,976 Cash 9,700 10,782 14,536 19,712 26,995 31,958 36,676 WACC 10.00% Cost of Equity 13.50% Given only the above information, what is the Equity Value at the end of Year 0? Assume end-of-year discounting.
