Intrinsic value for Philips (PHG) 2008

Input......
CurrentYear:2008
YearsToBackLooking:6
YearsToForwardLooking:10
SafetyMargin:0.5
52WeeksHigh:38.67
52WeeksLow:13.91
ExpectedROI:0.15
EPSHistory(YearsToBackLooking yrs):-0.28,5.21,1.09,2.76,2.41,0.69
AvgPriceHistory(YearsToBackLooking yrs):30.83,41.31,34.0,28.69,27.17,23.0
DividendHistory(YearsToBackLooking yrs):1.09,0.8,0.54,0.51,0.44,0.39

Output......
Average EPS annual growth rate:95.17966%
Average Price/Eearning Ratio:-2.663896
Average dividend: $0.6283333
Average dividend payout: -38.52202%
Forecasted price in year 2018: $598.4406
future value in year 2018: $689.2491
intrinsic value: $170.3718
safe price by intrinsic value: $85.18592
safe price by yearly high yearly low: $26.29