Please show with all steps

HD Projected share price 2013 82.34 $ $ $ $ $ $ Price Revenuse (SM) Net Income ($M) # of shares out (M) Operating Cash Flows ($M) 2012 61.85 70,395 3,883 1,570 6,651 2014 104.97 78,812 5,385 1,434 ,628 2015 132.25 83,176 6,345 1,346 8,242 2016 134.08 88,519 7,009 1,283 9,373 Average 2017 189.53 94,595 7,957 4,535 1,511 6,975 1,234 7 9,783 EPS SPS CEPS P/E P/SPS P/CFPS Growth Rate EPS_G SPS_G CFPS_G 21.12% 11.32% 13.35% P/E method P/SPS methd P/CFPS method $ $ $ 211.38 163.70 173.78