Sensitivity Table not producing the right figures for a DCF model

I'm trying to create a sensitivity table with the variables being the terminal growth rate and the discount rate. However, the figures produced by the table do not match with the results generated from the corresponding variables. I've attached the Excel file. Could someone please help?

I am having trouble debugging this, but I thought I would share an observation.

In almost all example cases for data tables that I have seen, they do NOT link the input values in the data table to the row and/or column input cells. In your case, you have linked G45 to B6 and D48 to B5. As part of my debugging, my first thought was to decouple these cells, so I could enter values into the data table and the calculation block separately. I entered 0.03 into G45 and 0.15 into D48, and, immediately, the table values matched the output cell (B30). I have never seen documentation to this effect nor encountered this before, and I can't explain why, but, it appears that something in the internal workings of the data table utility, Excel does not like having the row and column input cells linked to the data table input ranges. Breaking those links seems to resolve the problem, though I'm not sure why.