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	$94.52	$75.62	$66.16	$56.71	$47.26	$4.14
With Div	$100.31	$80.25	$70.22	$60.19	$50.16	$4.14

---

Details

Current EPS	Expected Growth	PE	Expected Return	Future EPS	Future Price	Div(%)	Total Div Paid
$5.13	12%	24	15%	$15.93	$382.39	26%	$23.41