How to make a modeling paper on company stock valuation? Urgent!

To tell the truth, I don't understand the algorithm in the book.

I can only calculate according to my estimation method.

1.39 x 20 = 20.78

0.82/0.05 = 16.4

The reasonable valuation is 16.4 ~ 20.78.