Required rate of return is 8.09%, expected growth rate is 2.8%, how did he get terminal value and PV of terminal value

High Growth Yeart FCFF PV @ WACC 2006 0 $4,685,000.00 $4,685,000.00 2007 1 $4,816,180.00 $4,455,712.83 2008 2 $4,951,033.04 $4,237,647.14 2009 3 $5,089,661.97 $4,030,253.73 $3,833,010.30 2010 2011 4 5 $5,232,172.50 $5,378,673.33 $3,645,420.10 PV of firm during high Growth Period $24,887,044.11 Afterward, we need to find out the terminal value of the firm at t = 6 (year 2012), which is the ending value of the firm at t = 5. The terminal value has to be discounted back to t =0. Stable Growth FCFF (t =6) Terminal Value (t=5) PV terminal Value (t=0) $5,529,276.18 $937,165,454.24 $635,168,112.62