Growth Value Calculated from CAPM

$\backslash$table$[[,$Input,,,z$,,$put,,nput,,$,,,],[$Company$,$BETA,$B(Rm-Rf),$Rf$,$ICC,,ASH,,$\backslash$table$[[$ARKET$],[$CAP$]],,\backslash$table$[[$LUE$],[$ATIONS$]],\backslash$table$[[$VA$],[$GRO$]],\backslash$table$[[,G$