Assume that the company's sales are expected to grow $5\%$ per year for the next $5$ years. EBIT margin per year will remain constant for the next $5$ years. The tax rate is $21\%.$ Depreciation per year will remain constant for the next $5$ years. Capital spending per year will remain constant for the next $5$ years. Changes in non$-$cash working capital as a percent of sales will be $2\%.$ Estimate the stock's intrinsic value. Show your detailed computations. Brielly explain your inputs and logic.

Stock Price: $193\mathrm{.}18$

EPS: $6\mathrm{.}1297$

P$/$ERatio: $31\mathrm{.}52$

WACC: $8\mathrm{.}48$

EBIT Margin: $30\mathrm{.}13\%($constant$)$

Net Income: $$22\mathrm{.}96B$

Non$-$cash charges: $515\mathrm{.}423B$

Capital Expenditures: $$2\mathrm{.}16$ B

Changes in non$-$cash working capital: $-6,060M$

Number of shares outstanding: $15,599,434,000$

$2.$ Determinea Price Target $1$ year from now and $5$ years from now using Relative Value Ratios. Show your computations, Briefly explain your inputs and logic.