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	$311.13	$248.9	$217.79	$186.68	$155.57	$0
With Div	$311.13	$248.9	$217.79	$186.68	$155.57	$0

---

Details

Current EPS	Expected Growth	PE	Expected Return	Future EPS	Future Price	Div(%)	Total Div Paid
$4.16	26%	30	15%	$41.96	$1258.69	0%	$0