Cullen/Frost Bankers (CFR) Dividend Forecast & DRIP Calculator
Project future dividend income from Cullen/Frost Bankers (CFR) based on its 6.7% historical CAGR. Toggle DRIP, add monthly contributions, and set custom growth assumptions.
Results After 10 Years
Total Portfolio Value
$2,225.88122.6%
Annual Dividend Income
$73.71138.9%
Monthly Dividend Income
$6.14138.9%
Yield on Cost
7.37%
Total Return Breakdown
$2,226 (+122.6%)
Initial Investment
$1,000
44.9%
Additional Investments
$0
0.0%
Dividends
$484
21.8%
Stock Price Growth
$742
33.3%
Growth Projections
Total Portfolio Value ($)
Annual Dividend Income ($)
Monthly Dividend Income ($)
Yield on Cost (%)
Detailed Projections
Year 0
- Portfolio value
- $1,000.00
- Shares
- 7.02
- Annual DPS
- $4.0000
- Annual dividend
- $28.07
- Yield on cost
- 2.81%
- Stock price
- $142.50
- Total profit
- $0.00
Year 1
- Portfolio value
- $1,080.86
- Shares
- 7.22
- Annual DPS
- $4.2700
- Annual dividend
- $30.85
- Yield on cost
- 3.08%
- Annual investment
- $30.30
- Stock price
- $149.63
- Total profit
- $80.86
Year 2
- Portfolio value
- $1,168.81
- Shares
- 7.44
- Annual DPS
- $4.5582
- Annual dividend
- $33.91
- Yield on cost
- 3.39%
- Annual investment
- $33.30
- Stock price
- $157.11
- Total profit
- $168.81
Year 3
- Portfolio value
- $1,264.54
- Shares
- 7.67
- Annual DPS
- $4.8659
- Annual dividend
- $37.30
- Yield on cost
- 3.73%
- Annual investment
- $36.61
- Stock price
- $164.96
- Total profit
- $264.54
Year 4
- Portfolio value
- $1,368.79
- Shares
- 7.90
- Annual DPS
- $5.1944
- Annual dividend
- $41.05
- Yield on cost
- 4.10%
- Annual investment
- $40.28
- Stock price
- $173.21
- Total profit
- $368.79
Year 5
- Portfolio value
- $1,482.39
- Shares
- 8.15
- Annual DPS
- $5.5450
- Annual dividend
- $45.20
- Yield on cost
- 4.52%
- Annual investment
- $44.34
- Stock price
- $181.87
- Total profit
- $482.39
Year 6
- Portfolio value
- $1,606.23
- Shares
- 8.41
- Annual DPS
- $5.9193
- Annual dividend
- $49.79
- Yield on cost
- 4.98%
- Annual investment
- $48.83
- Stock price
- $190.96
- Total profit
- $606.23
Year 7
- Portfolio value
- $1,741.33
- Shares
- 8.68
- Annual DPS
- $6.3188
- Annual dividend
- $54.88
- Yield on cost
- 5.49%
- Annual investment
- $53.80
- Stock price
- $200.51
- Total profit
- $741.33
Year 8
- Portfolio value
- $1,888.80
- Shares
- 8.97
- Annual DPS
- $6.7453
- Annual dividend
- $60.51
- Yield on cost
- 6.05%
- Annual investment
- $59.31
- Stock price
- $210.54
- Total profit
- $888.80
Year 9
- Portfolio value
- $2,049.86
- Shares
- 9.27
- Annual DPS
- $7.2006
- Annual dividend
- $66.77
- Yield on cost
- 6.68%
- Annual investment
- $65.42
- Stock price
- $221.06
- Total profit
- $1,049.86
Year 10
- Portfolio value
- $2,225.88
- Shares
- 9.59
- Annual DPS
- $7.6867
- Annual dividend
- $73.71
- Yield on cost
- 7.37%
- Annual investment
- $72.19
- Stock price
- $232.12
- Total profit
- $1,225.88
| Year | Portfolio Value | Shares | Annual DPS | Annual Dividend | Yield on Cost | Annual Investment | Stock Price | Total Profit |
|---|---|---|---|---|---|---|---|---|
| 0 | $1,000.00 | 7.02 | $4.0000 | $28.07 | 2.81% | — | $142.50 | $0.00 |
| 1 | $1,080.86 | 7.22 | $4.2700 | $30.85 | 3.08% | $30.30 | $149.63 | $80.86 |
| 2 | $1,168.81 | 7.44 | $4.5582 | $33.91 | 3.39% | $33.30 | $157.11 | $168.81 |
| 3 | $1,264.54 | 7.67 | $4.8659 | $37.30 | 3.73% | $36.61 | $164.96 | $264.54 |
| 4 | $1,368.79 | 7.90 | $5.1944 | $41.05 | 4.10% | $40.28 | $173.21 | $368.79 |
| 5 | $1,482.39 | 8.15 | $5.5450 | $45.20 | 4.52% | $44.34 | $181.87 | $482.39 |
| 6 | $1,606.23 | 8.41 | $5.9193 | $49.79 | 4.98% | $48.83 | $190.96 | $606.23 |
| 7 | $1,741.33 | 8.68 | $6.3188 | $54.88 | 5.49% | $53.80 | $200.51 | $741.33 |
| 8 | $1,888.80 | 8.97 | $6.7453 | $60.51 | 6.05% | $59.31 | $210.54 | $888.80 |
| 9 | $2,049.86 | 9.27 | $7.2006 | $66.77 | 6.68% | $65.42 | $221.06 | $1,049.86 |
| 10 | $2,225.88 | 9.59 | $7.6867 | $73.71 | 7.37% | $72.19 | $232.12 | $1,225.88 |
Projected dividend income: DRIP vs no DRIP
Final-year advantageExtra income +$19.77 (36.6% vs no DRIP)Without DRIPWith DRIP
| Year | Without DRIP ($) | With DRIP ($) |
|---|---|---|
| 1 | 29.96 | 30.85 |
| 2 | 31.99 | 33.91 |
| 3 | 34.15 | 37.30 |
| 4 | 36.45 | 41.05 |
| 5 | 38.91 | 45.20 |
| 6 | 41.54 | 49.79 |
| 7 | 44.34 | 54.88 |
| 8 | 47.34 | 60.51 |
| 9 | 50.53 | 66.77 |
| 10 | 53.94 | 73.71 |
How much do you need?
How much do you need to invest to reach your dividend income goal?
Frequently asked questions
How much dividend income will Cullen/Frost Bankers pay in 10 years?
- Based on a $1,000 investment with 6.7% annual dividend growth, Cullen/Frost Bankers (CFR) could generate $73.71/year in dividend income after 10 years (with DRIP enabled).
What is Cullen/Frost Bankers's projected dividend growth rate?
- Cullen/Frost Bankers (CFR) has grown its dividend at a 6.7% 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 Cullen/Frost Bankers dividends?
- DRIP (Dividend Reinvestment Plan) automatically reinvests dividends into additional Cullen/Frost Bankers 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 Cullen/Frost Bankers to make $1,000/month in dividends?
- At Cullen/Frost Bankers's current yield of 3.23%, you would need a lump-sum investment of approximately $371,460 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.