Working on sensitivity analysis for the stock price of Darden Restaurants in excel, I have the following:

My inputs are $92.87, using a direct reference to my output (=C100) C100 is a calculation in the proforma model for Price per share (C96 - calculated market value of 12091.48 /C98 - outstanding shares of 130.2)

I then select the whole table and for my row input I select the first cell in Revenue Growth table at the top(2%), and for my column input I select the first cell in my COGS table (16%).

However, I am getting the same price per share for each output. Can you help me determine what I am doing wrong?

COGS Margin Revenue Growth 16% 2% 18% 1% 20% 0% 22% -0.56% $ 92.87 16% $ 18% $ 20% $ 22% $ COGS Margin 2% 92.87 92.87 92.87 92.87 Revenue Growth 1% 92.87 $ 92.87 $ 92.87 $ 92.87 $ $ $ $ $ 0% 92.87 $ 92.87 $ 92.87 $ 92.87 $ - 1% 92.87 92.87 92.87 92.87