Data Table (What If Analysis) Calculating Incorrectly

Sorry for not making this clear. Enterprise value in K31 should match the mid point on the data table (L38).

The only circularity should be between the Cash Flow, Balance Sheet, and Income Statement as well as the Implied Share Price but that shouldn't be hitting that data table.