Auburn National Bancorporation (AUBN) Dividend Forecast & DRIP Calculator
Project future dividend income from Auburn National Bancorporation (AUBN) based on its 1.1% historical CAGR. Toggle DRIP, add monthly contributions, and set custom growth assumptions.
Results After 10 Years
Total Portfolio Value
$2,348.83134.9%
Annual Dividend Income
$71.2653.1%
Monthly Dividend Income
$5.9453.1%
Yield on Cost
7.13%
Total Return Breakdown
$2,349 (+134.9%)
Initial Investment
$1,000
42.6%
Additional Investments
$0
0.0%
Dividends
$573
24.4%
Stock Price Growth
$776
33.0%
Growth Projections
Total Portfolio Value ($)
Annual Dividend Income ($)
Monthly Dividend Income ($)
Yield on Cost (%)
Detailed Projections
Year 0
- Portfolio value
- $1,000.00
- Shares
- 40.82
- Annual DPS
- $1.0800
- Annual dividend
- $44.08
- Yield on cost
- 4.41%
- Stock price
- $24.50
- Total profit
- $0.00
Year 1
- Portfolio value
- $1,096.16
- Shares
- 42.61
- Annual DPS
- $1.0924
- Annual dividend
- $46.55
- Yield on cost
- 4.65%
- Annual investment
- $45.32
- Stock price
- $25.73
- Total profit
- $96.16
Year 2
- Portfolio value
- $1,199.68
- Shares
- 44.41
- Annual DPS
- $1.1050
- Annual dividend
- $49.08
- Yield on cost
- 4.91%
- Annual investment
- $47.83
- Stock price
- $27.01
- Total profit
- $199.68
Year 3
- Portfolio value
- $1,310.99
- Shares
- 46.22
- Annual DPS
- $1.1177
- Annual dividend
- $51.66
- Yield on cost
- 5.17%
- Annual investment
- $50.40
- Stock price
- $28.36
- Total profit
- $310.99
Year 4
- Portfolio value
- $1,430.55
- Shares
- 48.04
- Annual DPS
- $1.1305
- Annual dividend
- $54.31
- Yield on cost
- 5.43%
- Annual investment
- $53.03
- Stock price
- $29.78
- Total profit
- $430.55
Year 5
- Portfolio value
- $1,558.81
- Shares
- 49.85
- Annual DPS
- $1.1435
- Annual dividend
- $57.01
- Yield on cost
- 5.70%
- Annual investment
- $55.71
- Stock price
- $31.27
- Total profit
- $558.81
Year 6
- Portfolio value
- $1,696.28
- Shares
- 51.66
- Annual DPS
- $1.1567
- Annual dividend
- $59.76
- Yield on cost
- 5.98%
- Annual investment
- $58.45
- Stock price
- $32.83
- Total profit
- $696.28
Year 7
- Portfolio value
- $1,843.47
- Shares
- 53.47
- Annual DPS
- $1.1700
- Annual dividend
- $62.56
- Yield on cost
- 6.26%
- Annual investment
- $61.24
- Stock price
- $34.47
- Total profit
- $843.47
Year 8
- Portfolio value
- $2,000.91
- Shares
- 55.28
- Annual DPS
- $1.1835
- Annual dividend
- $65.42
- Yield on cost
- 6.54%
- Annual investment
- $64.09
- Stock price
- $36.20
- Total profit
- $1,000.91
Year 9
- Portfolio value
- $2,169.17
- Shares
- 57.07
- Annual DPS
- $1.1971
- Annual dividend
- $68.32
- Yield on cost
- 6.83%
- Annual investment
- $66.98
- Stock price
- $38.01
- Total profit
- $1,169.17
Year 10
- Portfolio value
- $2,348.83
- Shares
- 58.86
- Annual DPS
- $1.2108
- Annual dividend
- $71.26
- Yield on cost
- 7.13%
- Annual investment
- $69.92
- Stock price
- $39.91
- Total profit
- $1,348.83
| Year | Portfolio Value | Shares | Annual DPS | Annual Dividend | Yield on Cost | Annual Investment | Stock Price | Total Profit |
|---|---|---|---|---|---|---|---|---|
| 0 | $1,000.00 | 40.82 | $1.0800 | $44.08 | 4.41% | — | $24.50 | $0.00 |
| 1 | $1,096.16 | 42.61 | $1.0924 | $46.55 | 4.65% | $45.32 | $25.73 | $96.16 |
| 2 | $1,199.68 | 44.41 | $1.1050 | $49.08 | 4.91% | $47.83 | $27.01 | $199.68 |
| 3 | $1,310.99 | 46.22 | $1.1177 | $51.66 | 5.17% | $50.40 | $28.36 | $310.99 |
| 4 | $1,430.55 | 48.04 | $1.1305 | $54.31 | 5.43% | $53.03 | $29.78 | $430.55 |
| 5 | $1,558.81 | 49.85 | $1.1435 | $57.01 | 5.70% | $55.71 | $31.27 | $558.81 |
| 6 | $1,696.28 | 51.66 | $1.1567 | $59.76 | 5.98% | $58.45 | $32.83 | $696.28 |
| 7 | $1,843.47 | 53.47 | $1.1700 | $62.56 | 6.26% | $61.24 | $34.47 | $843.47 |
| 8 | $2,000.91 | 55.28 | $1.1835 | $65.42 | 6.54% | $64.09 | $36.20 | $1,000.91 |
| 9 | $2,169.17 | 57.07 | $1.1971 | $68.32 | 6.83% | $66.98 | $38.01 | $1,169.17 |
| 10 | $2,348.83 | 58.86 | $1.2108 | $71.26 | 7.13% | $69.92 | $39.91 | $1,348.83 |
Projected dividend income: DRIP vs no DRIP
| Year | Without DRIP ($) | With DRIP ($) |
|---|---|---|
| 1 | 44.59 | 46.55 |
| 2 | 45.10 | 49.08 |
| 3 | 45.62 | 51.66 |
| 4 | 46.14 | 54.31 |
| 5 | 46.68 | 57.01 |
| 6 | 47.21 | 59.76 |
| 7 | 47.76 | 62.56 |
| 8 | 48.30 | 65.42 |
| 9 | 48.86 | 68.32 |
| 10 | 49.42 | 71.26 |
How much do you need?
How much do you need to invest to reach your dividend income goal?
Yield on cost
Illustrative only — not financial advice. Uses the same dividend growth rate as the projection you just ran (from Calculate). If dividend per share grows at that rate and cost basis is unchanged, forward yield on today's investment compounds as shown (not a price or total-return forecast).
| Years | Yield on cost |
|---|---|
| 1 | 4.46% |
| 3 | 4.56% |
| 5 | 4.67% |
| 10 | 4.94% |
| 15 | 5.23% |
| 20 | 5.54% |
Frequently asked questions
How much dividend income will Auburn National Bancorporation pay in 10 years?
Based on a $1,000 investment with 1.1% annual dividend growth, Auburn National Bancorporation (AUBN) could generate $71.26/year in dividend income after 10 years (with DRIP enabled).
What is Auburn National Bancorporation's projected dividend growth rate?
Auburn National Bancorporation (AUBN) has grown its dividend at a 1.1% annual rate over the past 5 years. This historical CAGR is used as the default projection but can be adjusted in the calculator.
How does DRIP work with Auburn National Bancorporation dividends?
DRIP (Dividend Reinvestment Plan) automatically reinvests dividends into additional Auburn National Bancorporation shares. Over time, this compounds returns because you earn dividends on your reinvested dividends, significantly increasing total income.
How much do I need to invest in Auburn National Bancorporation to make $1,000/month in dividends?
At Auburn National Bancorporation's current yield of 4.41%, you would need a lump-sum investment of approximately $272,222 to generate $1,000/month in dividends. Use the Goal Calculator above for detailed scenarios.
Are these dividend projections guaranteed?
No. All projections are based on historical dividend growth rates and current yields. Companies can cut, suspend, or increase dividends at any time. Past performance does not guarantee future results.
Explore more
AUBN Overview
Company profile, financial tools, and key metrics
AUBN Revenue Counter
Earns $1.24 every second. See per minute, hour, and day.
AUBN Earnings Counter
Earns $0.25 per second net profit. See per minute, hour, and day.
AUBN Economic Scale
Vs Nauru's GDP. Compare with world economies.
AUBN What If Invested
What if you had invested $1,000? See historical returns from any date.
AUBN How It Makes Money
Discover visual breakdown of $39.23M in revenue — where it comes from and where it goes.
AUBN Stock Seasonality
Best and worst months to invest. Historical monthly returns heatmap.
AUBN Price Target Scenarios
Model bear, base, and bull cases with EPS growth and exit P/E — pre-filled from analysts and history.
AUBN Daily Price Character
Balanced · 33.2% historical win rate (green days). Streaks & record days.
AUBN Buybacks
Recent repurchase activity. Shareholder yield & SBC comparison.
AUBN Stock Split History
1 split on record. Dates, ratios, and cumulative multiple.
AUBN Dividend Profile
Yield: 4.41%. Safety: 5/8. See full history.
AUBN Dividend Calculator
How much dividend income would $1,000 have earned? Calculate from any date.
AUBN Dividend Capture
Historical pre-ex touch stats, gap distribution, after-tax calculator, and a backtest simulator (limit-order vs MOC exit).
AUBN Financials
Revenue, EPS, EBITDA, market cap, debt and balance sheet history with annual and quarterly data.