It isn't pricing along its low operating risk, low cost of capital and above average return on equity ratio. If it were it would explode. Value based on that ratio aproximates a premium to book value at $139/share.
It's currently way undervalued. They have a share repurchase program in place, and have started paying out a higher amount of earnings in dividends.
This current model doesn't account for the fiscal third quarter numbers being generated by the blockbuster movie Avengers.
It projects out eps and interest expense based on the prior two fiscally reported quarter numbers.