Subject: Re: OT Rational Walk On DG...
I'd taken 8.8 eps as a 5 year average to be conservative, grown that by 8% so 12.93 in 5 years with a terminal of 18, equates to 232.. 15% PA equates to a value now of 114$ per share.

Thoughts?