Find the terminal Value and please show your calculations please

1 2 3 4 5 2024 2025 2026 2027 2028 REVENUE Sales Cost of Sales Gross Profit $1,575,000,000.00 $1,260,000,000.00 $315,000,000.00 $1,898,505,000.00 $1,518,804,000.00 $379,701,000.00 $3,348,962,820.00 $2,679,170,256.00 $669,792,564.00 $3,027,629,837.42 $2,422,103,869.94 $605,525,967.48 $2,737,128,754.52 $2,189,703,003.62 $547,425,750.90 EXPENSES Selling & Adm Equipment Depreciation Building Depreciation Other Expenses Total Expenses $157,500,000.00 $23,000,000.00 $33,120,000.00 $15,750,000.00 $229,370,000.00 $189,850,500.00 $23,000,000.00 $33,120,000.00 $18,985,050.00 $264,955,550.00 $334,896,282.00 $23,000,000.00 $33,120,000.00 $33,489,628.20 $424,505,910.20 $302,762,983.74 $23,000,000.00 $33,120,000.00 $30,276,298.37 $389,159,282.12 $273,712,875.45 $23,000,000.00 $33,120,000.00 $27,371,287.55 $357,204,163.00 Profit Before Taxes $85,630,000.00 $114,745,450.00 $245,286,653.80 $216,366,685.37 $190,221,587.91 Income Tax Expense (35%) $0.00 $0.00 $0.00 $0.00 $0.00 Net Income $85,630,000.00 $114,745,450.00 $245,286,653.80 $216,366,685.37 $190,221,587.91 1 2 3 4 5 2024 2025 2026 2027 2028 REVENUE Sales Cost of Sales Gross Profit $1,575,000,000.00 $1,260,000,000.00 $315,000,000.00 $1,898,505,000.00 $1,518,804,000.00 $379,701,000.00 $3,348,962,820.00 $2,679,170,256.00 $669,792,564.00 $3,027,629,837.42 $2,422,103,869.94 $605,525,967.48 $2,737,128,754.52 $2,189,703,003.62 $547,425,750.90 EXPENSES Selling & Adm Equipment Depreciation Building Depreciation Other Expenses Total Expenses $157,500,000.00 $23,000,000.00 $33,120,000.00 $15,750,000.00 $229,370,000.00 $189,850,500.00 $23,000,000.00 $33,120,000.00 $18,985,050.00 $264,955,550.00 $334,896,282.00 $23,000,000.00 $33,120,000.00 $33,489,628.20 $424,505,910.20 $302,762,983.74 $23,000,000.00 $33,120,000.00 $30,276,298.37 $389,159,282.12 $273,712,875.45 $23,000,000.00 $33,120,000.00 $27,371,287.55 $357,204,163.00 Profit Before Taxes $85,630,000.00 $114,745,450.00 $245,286,653.80 $216,366,685.37 $190,221,587.91 Income Tax Expense (35%) $0.00 $0.00 $0.00 $0.00 $0.00 Net Income $85,630,000.00 $114,745,450.00 $245,286,653.80 $216,366,685.37 $190,221,587.91