Justified PE modeling

This model is based upon bilinear interpolation of the ROIC x EPS growth x P/E grid outlined in the research by Credit Suisse What Does a Price-Earnings Multiple Mean? Assume all equity financed; 8% cost of capital; 15-year forecast period.