Ticker League

Dividend Forecast for A. O. Smith (AOS)

Project future dividend income from A. O. Smith (AOS). Toggle DRIP, monthly contributions, and custom growth assumptions.

Position

Starting investment and current stock price.

Latest market close: $62.45

Investment, stock price, and share count are tied together (investment = shares × price). Editing one updates the others so they stay in sync.

Growth assumptions

Projected dividend and price appreciation rates.

Default reflects historical 5Y CAGR (~7.1%).

A general long-term market assumption (5%), not specific to this stock. Adjust to your own outlook.

Settings

Tax rate, payout frequency, and reinvestment.

%

Results are illustrative only and are not financial advice. Dividend data is sourced from public filings. Past dividends do not guarantee future payments. Consult a qualified financial advisor before making investment decisions.

Results After 10 Years

Total Portfolio Value

$2,107.71110.8%

Annual Dividend Income

$58.37134.1%

Monthly Dividend Income

$4.86134.1%

Yield on Cost

4.51%

Total Return Breakdown

How your projected portfolio value splits across your initial investment, added contributions, dividends earned, and stock-price growth.

$2,108 (+110.8%)

Initial Investment

$1,000

47.4%

Additional Investments

$0

0.0%

Dividends

$388

18.4%

Stock Price Growth

$720

34.1%

Total Portfolio Value

Projected value of your holdings at the end of each year, with your total amount invested marked for reference.

Annual Dividend Income

Forward annual dividend income your shares are projected to generate at the end of each year.

Monthly Dividend Income

Projected annual dividend income divided by 12 — your average monthly payout each year.

Yield on Cost Over Time

Annual dividends as a percentage of what you originally paid. It climbs over time as the dividend grows against your fixed cost basis.

Detailed Projections

Year-by-year breakdown of shares, dividend per share, income, yield on cost, and portfolio value behind the charts above.

  • Year 0

    Portfolio value
    $1,000.00
    Shares
    16.01
    Annual DPS
    $1.4200
    Annual dividend
    $22.74
    Yield on cost
    2.27%
    Stock price
    $62.45
    Total profit
    $0.00
  • Year 1

    Portfolio value
    $1,075.02
    Shares
    16.39
    Annual DPS
    $1.5207
    Annual dividend
    $24.93
    Yield on cost
    2.44%
    Annual investment
    $24.57
    Stock price
    $65.57
    Total profit
    $75.02
  • Year 2

    Portfolio value
    $1,156.21
    Shares
    16.79
    Annual DPS
    $1.6285
    Annual dividend
    $27.35
    Yield on cost
    2.61%
    Annual investment
    $26.94
    Stock price
    $68.85
    Total profit
    $156.21
  • Year 3

    Portfolio value
    $1,244.13
    Shares
    17.21
    Annual DPS
    $1.7440
    Annual dividend
    $30.01
    Yield on cost
    2.79%
    Annual investment
    $29.56
    Stock price
    $72.29
    Total profit
    $244.13
  • Year 4

    Portfolio value
    $1,339.38
    Shares
    17.64
    Annual DPS
    $1.8676
    Annual dividend
    $32.95
    Yield on cost
    2.99%
    Annual investment
    $32.45
    Stock price
    $75.91
    Total profit
    $339.38
  • Year 5

    Portfolio value
    $1,442.64
    Shares
    18.10
    Annual DPS
    $2.0000
    Annual dividend
    $36.20
    Yield on cost
    3.20%
    Annual investment
    $35.63
    Stock price
    $79.70
    Total profit
    $442.64
  • Year 6

    Portfolio value
    $1,554.65
    Shares
    18.58
    Annual DPS
    $2.1418
    Annual dividend
    $39.79
    Yield on cost
    3.43%
    Annual investment
    $39.15
    Stock price
    $83.69
    Total profit
    $554.65
  • Year 7

    Portfolio value
    $1,676.22
    Shares
    19.08
    Annual DPS
    $2.2937
    Annual dividend
    $43.75
    Yield on cost
    3.67%
    Annual investment
    $43.04
    Stock price
    $87.87
    Total profit
    $676.22
  • Year 8

    Portfolio value
    $1,808.24
    Shares
    19.60
    Annual DPS
    $2.4563
    Annual dividend
    $48.14
    Yield on cost
    3.93%
    Annual investment
    $47.34
    Stock price
    $92.27
    Total profit
    $808.24
  • Year 9

    Portfolio value
    $1,951.70
    Shares
    20.15
    Annual DPS
    $2.6304
    Annual dividend
    $52.99
    Yield on cost
    4.21%
    Annual investment
    $52.09
    Stock price
    $96.88
    Total profit
    $951.70
  • Year 10

    Portfolio value
    $2,107.71
    Shares
    20.72
    Annual DPS
    $2.8169
    Annual dividend
    $58.37
    Yield on cost
    4.51%
    Annual investment
    $57.36
    Stock price
    $101.72
    Total profit
    $1,107.71

Projected dividend income: DRIP vs no DRIP

Final-year advantage: +$13.26 (29.4% vs no DRIP)

How much to invest in A. O. Smith for your target dividend income

Find the lump sum — or monthly contribution and time — needed to reach a target monthly dividend income from AOS, based on its current yield and dividend growth.

Frequently asked questions