某企业估算出未来5年的企业自由现金流量分别为60、64.8、69.98、74.18、78.63万元,从第6年开始企业自由现金流量按照4%的比率固定增长,该企业的加权平均资本成本为10%,股权资本成本为12%,则下列关于该企业整体价值的计算式子中,正确的是()
A.整体价值=60×(P/F,10%,1)+64.8×(P/F,10%,2)+69.98×(P/F,10%,3)+74.18×(P/F,10%,4)+78.63×(P/F,10%,5)+[78.63×(1+4%)/(10%-4%)]×(P/F,10%,5) B.整体价值=60×(P/F,10%,1)+64.8×(P/F,10%,2)+69.98×(P/F,10%,3)+74.18×(P/F,10%,4)+[78.63/(10%-4%)]×(P/F,10%,5) C.整体价值=60×(P/F,12%,1)+64.8×(P/F,12%,2)+69.98×(P/F,12%,3)+74.18×(P/F,12%,4)+78.63×(P/F,12%,5)+[78.63×(1+4%)/(12%-4%)]×(P/F,12%,5) D.整体价值=60×(P/F,12%,1)+64.8×(P/F,12%,2)+69.98×(P/F,12%,3)+74.18×(P/F,12%,4)+[78.63/(12%-4%)]×(P/F,12%,5)