please calculate the terminal value ?

DISCOUNTED FCFF 300,250 9,731,271 10,015,098 10,535,301 Discounted FCFF Terminal value Discounted terminal value Equity allocation Debt allocation Market risk premium Expected market return Risk-free rate Beta After-tax cost of debt Cost of equity WACC Terminal FCFF growth rate Current implied DCF (Enterprise value) 35% 65% 5% 5.5% 0.5% 1.7 5.97% 9.0% 7.03% Free cash flow to firm (FCFF) EARNINGS AFTER TAX ADJUSTMENT 5,622,614 6,098,206 6,263,179 6,497,376 EBIT Tax adjustment Earnings after tax 7,235,692 1,613,078 5,622,614 7,896,236 1,798,030 6,098,206 8,125,365 1,862,186 6,263,179 3,950,125 8,450,639 1,953,263 6,497,376 DEPRECIATION 3,950,125 3,950,125 3,950,125 Depreciation of fixed assets 3,950,125 3,950,125 3,950,125 3,950,125 87,800 CHANGE IN WORKING CAPITAL (272,489) (317,060) (198,206) (Increase\/decrease in inventories (Increase Ydecrease in trade receivables Increase/(decrease) in trade payables (188,500) (171,489) 87,500 (244,120) (55,040) (17,900) (10,856) (210,850) 23,500 117,500 (77,200) 47,500 CAPITAL EXPENDITURE 9,000,000 Fixed asset purchase 9,000,000