Say I buy at todays price of $3.61. I can therefore expect a return of 5.4% p/a if the EPS grows at 15% and I sell it for a P/E of 25 after 7 years.

25
1.054
1.15
year eps div price+div price sum div compounding
0 7.34 2.50 186.00 183.50 2.50 361.00 FALSE 49.18
1 8.44 2.87 216.39 211.03 5.37 380.49 FALSE
2 9.71 3.30 251.34 242.68 8.67 401.04 FALSE
3 11.16 3.80 291.54 279.08 12.46 422.70 FALSE
4 12.84 4.36 337.77 320.94 16.83 445.52 FALSE
5 14.76 5.02 390.93 369.08 21.85 469.58 FALSE
6 16.98 5.77 452.06 424.45 27.62 494.94 FALSE
7 19.52 6.64 522.37 488.11 34.26 521.66 1
8 22.45 7.63 603.22 561.33 41.89 549.83 1
9 25.82 8.78 696.20 645.53 50.67 579.53 1
10 29.69 10.10 803.13 742.36 60.77 610.82 1
Buy below
$0.00
00.00 PE