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	$92.34	$73.87	$64.64	$55.4	$46.17	$4.14
With Div	$99.88	$79.9	$69.92	$59.93	$49.94	$4.14

---

Details

Current EPS	Expected Growth	PE	Expected Return	Future EPS	Future Price	Div(%)	Total Div Paid
$5.13	12%	18	12%	$15.93	$286.79	26%	$23.41