I am looking to solve for the output area. All that was given initially was the input area and what to solve for in the output area. Could someone help me solve the outputs? Additionally, is what I have done correct? The formulatext is for formulas in column D. Thank you!

Input Area: High S Low 2015 61.10 45.80 3.03 4.32 19.40 2016 57.40 41.30 3.72 5.09 19.82 $ $ $ $ $ 2017 56.80 44.60 4.17 5.90 22.73 $ $ S $ $ EPS CEPS SPS 2018 2019 56.40 $ 61.50 45.10 $ 54.00 4.66 $ 5.00 6.61 $ 6.60 24.74 $ 25.65 $ $ $ $ $ Output Area: Average stock price $ 53.45 $ 49.35 $ 50.70 $ 50.75 $ 57.75 =AVERAGE(D8:09) 13.27 12.16 10.89 11.55 $ P/E ratios Average P/E EPS growth rate Average EPS 5-year growth rate Expected share price using P/E ratio 17.64 13.10 -6.06% =D18/D10 =AVERAGE(D20:H20) =E8/D8-1 1.05% -0.70% 9.04% 12.37 9.70 8.59 768 8.75 -D18/D11 P/CFPS Average P/CFPS CFPS growth rate Average CFPS 5-year growth rate Expected share price using P/CFPS 2.755 2.490 2.231 2.051 2.251 |=018/012 P/S Average P/S SPS growth rate Average sales 5-year growth rate Expected share price using P/S Input Area: High S Low 2015 61.10 45.80 3.03 4.32 19.40 2016 57.40 41.30 3.72 5.09 19.82 $ $ $ $ $ 2017 56.80 44.60 4.17 5.90 22.73 $ $ S $ $ EPS CEPS SPS 2018 2019 56.40 $ 61.50 45.10 $ 54.00 4.66 $ 5.00 6.61 $ 6.60 24.74 $ 25.65 $ $ $ $ $ Output Area: Average stock price $ 53.45 $ 49.35 $ 50.70 $ 50.75 $ 57.75 =AVERAGE(D8:09) 13.27 12.16 10.89 11.55 $ P/E ratios Average P/E EPS growth rate Average EPS 5-year growth rate Expected share price using P/E ratio 17.64 13.10 -6.06% =D18/D10 =AVERAGE(D20:H20) =E8/D8-1 1.05% -0.70% 9.04% 12.37 9.70 8.59 768 8.75 -D18/D11 P/CFPS Average P/CFPS CFPS growth rate Average CFPS 5-year growth rate Expected share price using P/CFPS 2.755 2.490 2.231 2.051 2.251 |=018/012 P/S Average P/S SPS growth rate Average sales 5-year growth rate Expected share price using P/S