How to calculate the estimated share price?

DCF Valuation Assumptions Valuation date Cost of Capital Terminal growth rate Revenue growth Cost of Sales as % of revenue Operating Exp. as a % of revenue Tax rate Depreciation and amortization Capital Expenditure Trade and Other Receivable as a % of revenue Inventories as a % of cost of sales Other current assets Trade and Other Payables as a % of cost of sales Short-term Borrowings Provisions Other short-term Liabilities Estimated Share price 9/10/2020 5.76% 2.50% 7.11% 38.30% 48.01% 30% 9,013,684,704.25 8,210,595,000 7.44% 23.50% 521,282,372 36.63% 3,746,637,702.75 5,374,685,264.75 368,688,047.75 ? DCF Valuation Assumptions Valuation date Cost of Capital Terminal growth rate Revenue growth Cost of Sales as % of revenue Operating Exp. as a % of revenue Tax rate Depreciation and amortization Capital Expenditure Trade and Other Receivable as a % of revenue Inventories as a % of cost of sales Other current assets Trade and Other Payables as a % of cost of sales Short-term Borrowings Provisions Other short-term Liabilities Estimated Share price 9/10/2020 5.76% 2.50% 7.11% 38.30% 48.01% 30% 9,013,684,704.25 8,210,595,000 7.44% 23.50% 521,282,372 36.63% 3,746,637,702.75 5,374,685,264.75 368,688,047.75