DDM a chance to go long on Pepsi

Hello guys, today I provide an analysis over Pepsi's Shares, I started applying the DDM (you can find a guide here: pages.stern.nyu.edu/...les/valn2ed/ch13.pdf ) and I found out that Pepsi in underrated by roughly 17 dollar per share according to the model. Please look at the link below, read how works the model and let me know what you think by comments or PM.
Best wishes,
doc

Target in 135,16 dollar per share.

here's the analysis:
docs.google.com...-xYKgtUJok/edit?usp=sharin...