What is the value of a car company in billion US$ based on the following assumptions?

Cars sold in $2024$: $1$m

net profit per car sold in $2024$: $$10,000$

growth rate of cars sold p$.$a$.$: $50\%(1\mathrm{.}5$m in $2025$ etc.$)$

growth rate of net profit per car p$.$a$.$: $5\%$

valuation horizon: $2024-2034$

discount rate $5\%$

Please help