i just need the instrinsic value

correct terminal value is 203103.14

the divident at tome 6 is 14217.22

You are provided the following actual and projected values for a firm (all values in millions). Comprehensive Income Paid-in-capital Retained Earnings Total Common Equity 2017 Year + 1 Year + 2 Year + 3 Year + 4 Year + 5 $10,265 $14,696 $14,979 $15,267 $15,560 $15,858 2,122 2,186 2,251 2,319 2,388 2,460 90,021 89,589 87,776 85,407 82,491 79,029 $92,143 $91,775 $90,027 $87,726 $84,879 $81,489 In addition, the company has the following data: Number of shares of common stock outstanding: 4,662 (million) Statutory tax rate: 32% Forecast long-run growth rate: 2.5% Cost of common equity (rc): 9.50% Weighted average cost of capital (WACC): 8.25% What is this firm's: Dividend at time 6 = Terminal value = 282686.09 Intrinsic value / share (VO) = Round all intermediate calculations to two decimal places. Enter you answer as a number with two decimal places (no commas or currency signs)