Hi Joe, you used g=10% and eps(7.5+1.5g)Y/R instead of Graham's eps(8+2g)Y/R seem conservative enough, but the company's past net free cash flows werent as great as its earnings, hope it's going to improve from 2017.
I'm in at 88.
BKL Price at posting:
$89.57 Sentiment: Buy Disclosure: Held