Intrinsic value for HWD 2008

Input......
CurrentYear:2008
YearsToBackLooking:5
YearsToForwardLooking:10
SafetyMargin:0.5
52WeeksHigh:31.09
52WeeksLow:1.69
ExpectedROI:0.15
EPSHistory(YearsToBackLooking yrs):1.81,1.59,1.39,1.03,0.24
AvgPriceHistory(YearsToBackLooking yrs):17.07,38.04,38.29,33.75,32.95
DividendHistory(YearsToBackLooking yrs):0.15,0.5,0,0,0

Output......
Average EPS annual growth rate:98.08577%
Average Price/Eearning Ratio:46.19218
Average dividend: $0.13
Average dividend payout: 7.946767%
Forecasted price in year 2018: $77764.23
future value in year 2018: $77900.48
intrinsic value: $19255.8
safe price by intrinsic value: $9627.902
safe price by yearly high yearly low: $16.39