Ticker League

Dividend Forecast for Comcast (CMCSA)

Project future dividend income from Comcast (CMCSA). Toggle DRIP, monthly contributions, and custom growth assumptions.

Position

Starting investment and current stock price.

Latest market close: $23.73

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 (~8.7%).

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

$3,225.86222.6%

Annual Dividend Income

$253.94296.2%

Monthly Dividend Income

$21.16296.2%

Yield on Cost

12.82%

Total Return Breakdown

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

$3,226 (+222.6%)

Initial Investment

$1,000

31.0%

Additional Investments

$0

0.0%

Dividends

$1,324

41.0%

Stock Price Growth

$902

28.0%

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
    42.14
    Annual DPS
    $1.3200
    Annual dividend
    $55.63
    Yield on cost
    5.56%
    Stock price
    $23.73
    Total profit
    $0.00
  • Year 1

    Portfolio value
    $1,112.96
    Shares
    44.67
    Annual DPS
    $1.4350
    Annual dividend
    $64.10
    Yield on cost
    6.05%
    Annual investment
    $61.83
    Stock price
    $24.92
    Total profit
    $112.96
  • Year 2

    Portfolio value
    $1,241.21
    Shares
    47.44
    Annual DPS
    $1.5600
    Annual dividend
    $74.01
    Yield on cost
    6.57%
    Annual investment
    $71.30
    Stock price
    $26.16
    Total profit
    $241.21
  • Year 3

    Portfolio value
    $1,387.18
    Shares
    50.50
    Annual DPS
    $1.6958
    Annual dividend
    $85.63
    Yield on cost
    7.15%
    Annual investment
    $82.39
    Stock price
    $27.47
    Total profit
    $387.18
  • Year 4

    Portfolio value
    $1,553.70
    Shares
    53.87
    Annual DPS
    $1.8435
    Annual dividend
    $99.30
    Yield on cost
    7.77%
    Annual investment
    $95.41
    Stock price
    $28.84
    Total profit
    $553.70
  • Year 5

    Portfolio value
    $1,744.15
    Shares
    57.59
    Annual DPS
    $2.0041
    Annual dividend
    $115.41
    Yield on cost
    8.45%
    Annual investment
    $110.74
    Stock price
    $30.29
    Total profit
    $744.15
  • Year 6

    Portfolio value
    $1,962.53
    Shares
    61.71
    Annual DPS
    $2.1787
    Annual dividend
    $134.45
    Yield on cost
    9.18%
    Annual investment
    $128.82
    Stock price
    $31.80
    Total profit
    $962.53
  • Year 7

    Portfolio value
    $2,213.62
    Shares
    66.29
    Annual DPS
    $2.3684
    Annual dividend
    $157.01
    Yield on cost
    9.98%
    Annual investment
    $150.21
    Stock price
    $33.39
    Total profit
    $1,213.62
  • Year 8

    Portfolio value
    $2,503.10
    Shares
    71.39
    Annual DPS
    $2.5747
    Annual dividend
    $183.82
    Yield on cost
    10.85%
    Annual investment
    $175.59
    Stock price
    $35.06
    Total profit
    $1,503.10
  • Year 9

    Portfolio value
    $2,837.78
    Shares
    77.09
    Annual DPS
    $2.7990
    Annual dividend
    $215.76
    Yield on cost
    11.80%
    Annual investment
    $205.77
    Stock price
    $36.81
    Total profit
    $1,837.78
  • Year 10

    Portfolio value
    $3,225.86
    Shares
    83.46
    Annual DPS
    $3.0428
    Annual dividend
    $253.94
    Yield on cost
    12.82%
    Annual investment
    $241.78
    Stock price
    $38.65
    Total profit
    $2,225.86

Income Milestones

5
$100/year — reached in year 5

Projected dividend income: DRIP vs no DRIP

Final-year advantage: +$125.72 (98.0% vs no DRIP)

How much to invest in Comcast for your target dividend income

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

Frequently asked questions