Quick Answer
A $10,000 investment at $50/share with a $2.00 annual dividend, 5% dividend growth, and 7% price appreciation grows to an estimated $48,754 after 20 years with dividends reinvested, accumulating approximately 280 shares.
Common Examples
| Input | Result |
|---|---|
| $10,000 at $50/share, $2.00 dividend, 5% div growth, 7% price growth, 10 years | Estimated $23,360 final value, approximately 214 shares |
| $10,000 at $50/share, $2.00 dividend, 5% div growth, 7% price growth, 20 years | Estimated $48,754 final value, approximately 280 shares |
| $25,000 at $100/share, $3.50 dividend, 6% div growth, 8% price growth, 15 years | Estimated $100,685 final value, approximately 327 shares |
| $5,000 at $25/share, $1.00 dividend, 3% div growth, 5% price growth, 30 years | Estimated $27,891 final value, approximately 514 shares |
| $50,000 at $150/share, $4.00 dividend, 4% div growth, 6% price growth, 10 years | Estimated $102,427 final value, approximately 381 shares |
How It Works
This calculator simulates year-by-year dividend reinvestment using the following steps for each year:
- Grow share price: New Price = Previous Price x (1 + Price Growth Rate / 100)
- Grow dividend: New Dividend = Previous Dividend x (1 + Dividend Growth Rate / 100)
- Calculate annual dividends: Annual Dividends = Current Shares x New Dividend Per Share
- Reinvest dividends: New Shares Purchased = Annual Dividends / New Share Price
- Update total shares: Total Shares = Previous Shares + New Shares Purchased
- Calculate portfolio value: Portfolio Value = Total Shares x Current Share Price
The annualized return is calculated using the CAGR formula: (Final Value / Initial Investment)^(1/years) - 1.
Worked Example
For a $10,000 investment at $50/share with a $2.00 annual dividend, 5% dividend growth, and 7% price appreciation:
Starting: 200 shares at $50 = $10,000.
Year 1: Share price = $50 x 1.07 = $53.50. Dividend = $2.00 x 1.05 = $2.10. Annual dividends = 200 x $2.10 = $420. New shares = $420 / $53.50 = 7.850 shares. Total shares = 207.850. Portfolio value = 207.850 x $53.50 = $11,120.
Year 2: Share price = $53.50 x 1.07 = $57.25. Dividend = $2.10 x 1.05 = $2.205. Annual dividends = 207.850 x $2.205 = $458.31. New shares = $458.31 / $57.25 = 8.006. Total shares = 215.856. Portfolio value = 215.856 x $57.25 = $12,358.
This compounding process continues year after year. The key insight is that reinvested dividends purchase additional shares, which generate additional dividends in subsequent years, creating a compounding effect that accelerates growth over time.
CalculateY