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	$42.77	$34.22	$29.94	$25.66	$21.39	$1.57
With Div	$45.06	$36.05	$31.54	$27.04	$22.53	$1.57

---

Details

Current EPS	Expected Growth	PE	Expected Return	Future EPS	Future Price	Div(%)	Total Div Paid
$2.77	11%	22	15%	$7.87	$173.03	20%	$9.26