deepvalueinvesting, sorry, not meant to criticize your hard work. Sorry to say that you have wrong assumption on the EPS calculation as well as the PE ratio. There is seasonable effect on quarterly EPS and also should take the general industry EPS in the related industry instead. Good try, anyway.