Enterprise Valuation Amp Terminal Value Given Gross Margin Fixed Costs Revenue G

Greetings,

I appreciate your assistance in advanced. Can you please review the attached file and let me know if I am on the right track and also provide guidance on any sections left blank (specifically Rows 23-27, and 30)?

My assignment is due this evening so a prompt response would be ideal.

Thank you very much !