10-Year Modal Discounted EPS Calculator (explanation)

Current EPS:    Growth:    PE:    Dividend:    Expected return(%):    

	IntrinsicValue	20%MOS	30%MOS	40%MOS	50%MOS	Est. Yr 10 Div
No Div	$50.49	$40.39	$35.34	$30.29	$25.25	$0
With Div	$50.49	$40.39	$35.34	$30.29	$25.25	$0

---

Details

Current EPS	Expected Growth	PE	Expected Return	Future EPS	Future Price	Div(%)	Total Div Paid
$2.74	12%	24	15%	$8.51	$204.24	0%	$0