Ticker League

Position

Starting investment and current stock price.

Latest market close: $31.87

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 (~25.2%).

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

$4,167.67316.8%

Annual Dividend Income

$760.341763.1%

Monthly Dividend Income

$63.361763.1%

Yield on Cost

29.72%

Total Return Breakdown

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

$4,168 (+316.8%)

Initial Investment

$1,000

24.0%

Additional Investments

$0

0.0%

Dividends

$2,227

53.4%

Stock Price Growth

$940

22.6%

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
    31.38
    Annual DPS
    $1.0000
    Annual dividend
    $31.38
    Yield on cost
    3.14%
    Stock price
    $31.87
    Total profit
    $0.00
  • Year 1

    Portfolio value
    $1,090.59
    Shares
    32.59
    Annual DPS
    $1.2521
    Annual dividend
    $40.81
    Yield on cost
    3.93%
    Annual investment
    $39.86
    Stock price
    $33.46
    Total profit
    $90.59
  • Year 2

    Portfolio value
    $1,198.06
    Shares
    34.10
    Annual DPS
    $1.5678
    Annual dividend
    $53.46
    Yield on cost
    4.92%
    Annual investment
    $51.98
    Stock price
    $35.14
    Total profit
    $198.06
  • Year 3

    Portfolio value
    $1,327.53
    Shares
    35.98
    Annual DPS
    $1.9630
    Annual dividend
    $70.63
    Yield on cost
    6.16%
    Annual investment
    $68.32
    Stock price
    $36.89
    Total profit
    $327.53
  • Year 4

    Portfolio value
    $1,486.20
    Shares
    38.37
    Annual DPS
    $2.4579
    Annual dividend
    $94.30
    Yield on cost
    7.71%
    Annual investment
    $90.63
    Stock price
    $38.74
    Total profit
    $486.20
  • Year 5

    Portfolio value
    $1,684.29
    Shares
    41.41
    Annual DPS
    $3.0775
    Annual dividend
    $127.43
    Yield on cost
    9.66%
    Annual investment
    $121.56
    Stock price
    $40.68
    Total profit
    $684.29
  • Year 6

    Portfolio value
    $1,936.71
    Shares
    45.35
    Annual DPS
    $3.8533
    Annual dividend
    $174.74
    Yield on cost
    12.09%
    Annual investment
    $165.20
    Stock price
    $42.71
    Total profit
    $936.71
  • Year 7

    Portfolio value
    $2,265.72
    Shares
    50.52
    Annual DPS
    $4.8247
    Annual dividend
    $243.77
    Yield on cost
    15.14%
    Annual investment
    $228.04
    Stock price
    $44.84
    Total profit
    $1,265.72
  • Year 8

    Portfolio value
    $2,705.45
    Shares
    57.46
    Annual DPS
    $6.0410
    Annual dividend
    $347.10
    Yield on cost
    18.96%
    Annual investment
    $320.66
    Stock price
    $47.09
    Total profit
    $1,705.45
  • Year 9

    Portfolio value
    $3,309.94
    Shares
    66.95
    Annual DPS
    $7.5640
    Annual dividend
    $506.39
    Yield on cost
    23.73%
    Annual investment
    $460.94
    Stock price
    $49.44
    Total profit
    $2,309.94
  • Year 10

    Portfolio value
    $4,167.67
    Shares
    80.28
    Annual DPS
    $9.4709
    Annual dividend
    $760.34
    Yield on cost
    29.72%
    Annual investment
    $680.09
    Stock price
    $51.91
    Total profit
    $3,167.67

Income Milestones

5
$100/year — reached in year 5
9
$500/year — reached in year 9

Projected dividend income: DRIP vs no DRIP

Final-year advantage: +$463.17 (155.9% vs no DRIP)

How much to invest in APA for your target dividend income

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

Frequently asked questions