find the value if firm based in info given

\begin{tabular}{|c|c|c|c|c|c|} \hline \multicolumn{6}{|c|}{ Question OS: Resilaial Income Model } \\ \hline \begin{tabular}{l} Cost of apital \\ Long-tam grouth nate \end{tabular} & 2x5.25% & & & & \\ \hline & 2023 & 2024 & 2025 & 2026 & 2027 \\ \hline Fancsisted Net Irocene & 4.679 & 5,111 & 5,582 & 6,092 & 6,651 \\ \hline Beginring Sook Value of Equity & 18,325 & 18,937 & 19,526 & 19,836 & 19,952 \\ \hline \multicolumn{6}{|l|}{ Requined lncome } \\ \hline \multicolumn{6}{|l|}{ Renlidualinome } \\ \hline \multirow{2}{*}{\multicolumn{6}{|c|}{ Prowe Value (pd) }} \\ \hline & & & & & \\ \hline \multicolumn{6}{|l|}{\begin{tabular}{l} Teminal Valae \\ Prosent Value Ceminal Yolues \end{tabular}} \\ \hline Prount Value (Teminal Value) & 2 & & & & \\ \hline Cumert Book Value of Equity & 18,325 & & & & \\ \hline Value of Commion Iquity & & & & & \\ \hline Number of Shairs & 300 & & & & \\ \hline Value per Shat & & & & & \\ \hline \end{tabular}