HD Average Projected share price $201220132014201520162017$ Price $$$$61\mathrm{.}85$$$82\mathrm{.}34$$$104\mathrm{.}97$$$132\mathrm{.}25$$$134\mathrm{.}08$$$189\mathrm{.}53$ Revenuse $($$M$)70,39574,75478,81283,17688,51994,595$ Net Income $($$M$)3,8834,5355,3856,3457,0097,957$ # of shares out $($M$)1,5701,5111,4341,3461,2831,234$ Operating Cash Flows $($$M$)6,6516,9757,6288,2429,3739,783$ EPS $$ SPS $$ CFPS $$ P$/$E $$ P$/$SPS $$ P$/$CFPS $$ Growth Rate EPS$\_$G $21\mathrm{.}12\%$ SPS$\_$G $11\mathrm{.}32\%$ CFPS$\_$G $13\mathrm{.}35\%$ P$/$E method $$ P$/$SPS methd $$ P$/$CFPS method $$