RE:Future EarningsClarification - 9% is EBIT, not net income
Currently trading at $14 / $3.19 EBIT = 4.39 x EBIT, 6.54 EPS
2020 EBIT of 9% x 4b x 4.39 = $15.80 /share, but I would expect with that growth EPS would move up to the 8-9x range.
Thus $15.80 x 9 / 6.54 = $21.74