Comcast (CMCSA) Dividend Forecast & DRIP Calculator
Project future dividend income from Comcast (CMCSA) based on its 8.7% historical CAGR. Toggle DRIP, add monthly contributions, and set custom growth assumptions.
CMCSA
Results After 10 Years
Total Portfolio Value
$3,126.37212.6%
Annual Dividend Income
$234.73285.0%
Monthly Dividend Income
$19.56285.0%
Yield on Cost
23.47%
Total Return Breakdown
$3,126 (+212.6%)
Initial Investment
$1,000
32.0%
Additional Investments
$0
0.0%
Dividends
$1,240
39.7%
Stock Price Growth
$886
28.4%
Growth Projections
Total Portfolio Value ($)
Annual Dividend Income ($)
Monthly Dividend Income ($)
Yield on Cost (%)
Detailed Projections
Year 0
- Portfolio value
- $1,000.00
- Shares
- 40.19
- Annual DPS
- $1.3200
- Annual dividend
- $53.05
- Yield on cost
- 5.31%
- Stock price
- $24.88
- Total profit
- $0.00
Year 1
- Portfolio value
- $1,109.99
- Shares
- 42.49
- Annual DPS
- $1.4350
- Annual dividend
- $60.97
- Yield on cost
- 6.10%
- Annual investment
- $58.91
- Stock price
- $26.12
- Total profit
- $109.99
Year 2
- Portfolio value
- $1,234.48
- Shares
- 45.00
- Annual DPS
- $1.5600
- Annual dividend
- $70.21
- Yield on cost
- 7.02%
- Annual investment
- $67.75
- Stock price
- $27.43
- Total profit
- $234.48
Year 3
- Portfolio value
- $1,375.71
- Shares
- 47.76
- Annual DPS
- $1.6958
- Annual dividend
- $81.00
- Yield on cost
- 8.10%
- Annual investment
- $78.07
- Stock price
- $28.80
- Total profit
- $375.71
Year 4
- Portfolio value
- $1,536.29
- Shares
- 50.80
- Annual DPS
- $1.8435
- Annual dividend
- $93.65
- Yield on cost
- 9.37%
- Annual investment
- $90.15
- Stock price
- $30.24
- Total profit
- $536.29
Year 5
- Portfolio value
- $1,719.33
- Shares
- 54.15
- Annual DPS
- $2.0041
- Annual dividend
- $108.51
- Yield on cost
- 10.85%
- Annual investment
- $104.32
- Stock price
- $31.75
- Total profit
- $719.33
Year 6
- Portfolio value
- $1,928.49
- Shares
- 57.84
- Annual DPS
- $2.1787
- Annual dividend
- $126.01
- Yield on cost
- 12.60%
- Annual investment
- $120.97
- Stock price
- $33.34
- Total profit
- $928.49
Year 7
- Portfolio value
- $2,168.09
- Shares
- 61.93
- Annual DPS
- $2.3684
- Annual dividend
- $146.68
- Yield on cost
- 14.67%
- Annual investment
- $140.61
- Stock price
- $35.01
- Total profit
- $1,168.09
Year 8
- Portfolio value
- $2,443.31
- Shares
- 66.47
- Annual DPS
- $2.5747
- Annual dividend
- $171.14
- Yield on cost
- 17.11%
- Annual investment
- $163.81
- Stock price
- $36.76
- Total profit
- $1,443.31
Year 9
- Portfolio value
- $2,760.28
- Shares
- 71.52
- Annual DPS
- $2.7990
- Annual dividend
- $200.17
- Yield on cost
- 20.02%
- Annual investment
- $191.31
- Stock price
- $38.60
- Total profit
- $1,760.28
Year 10
- Portfolio value
- $3,126.37
- Shares
- 77.14
- Annual DPS
- $3.0428
- Annual dividend
- $234.73
- Yield on cost
- 23.47%
- Annual investment
- $223.99
- Stock price
- $40.53
- Total profit
- $2,126.37
| Year | Portfolio Value | Shares | Annual DPS | Annual Dividend | Yield on Cost | Annual Investment | Stock Price | Total Profit |
|---|---|---|---|---|---|---|---|---|
| 0 | $1,000.00 | 40.19 | $1.3200 | $53.05 | 5.31% | — | $24.88 | $0.00 |
| 1 | $1,109.99 | 42.49 | $1.4350 | $60.97 | 6.10% | $58.91 | $26.12 | $109.99 |
| 2 | $1,234.48 | 45.00 | $1.5600 | $70.21 | 7.02% | $67.75 | $27.43 | $234.48 |
| 3 | $1,375.71 | 47.76 | $1.6958 | $81.00 | 8.10% | $78.07 | $28.80 | $375.71 |
| 4 | $1,536.29 | 50.80 | $1.8435 | $93.65 | 9.37% | $90.15 | $30.24 | $536.29 |
| 5 | $1,719.33 | 54.15 | $2.0041 | $108.51 | 10.85% | $104.32 | $31.75 | $719.33 |
| 6 | $1,928.49 | 57.84 | $2.1787 | $126.01 | 12.60% | $120.97 | $33.34 | $928.49 |
| 7 | $2,168.09 | 61.93 | $2.3684 | $146.68 | 14.67% | $140.61 | $35.01 | $1,168.09 |
| 8 | $2,443.31 | 66.47 | $2.5747 | $171.14 | 17.11% | $163.81 | $36.76 | $1,443.31 |
| 9 | $2,760.28 | 71.52 | $2.7990 | $200.17 | 20.02% | $191.31 | $38.60 | $1,760.28 |
| 10 | $3,126.37 | 77.14 | $3.0428 | $234.73 | 23.47% | $223.99 | $40.53 | $2,126.37 |
Income Milestones
Projected dividend income: DRIP vs no DRIP
| Year | Without DRIP ($) | With DRIP ($) |
|---|---|---|
| 1 | 57.68 | 60.97 |
| 2 | 62.70 | 70.21 |
| 3 | 68.16 | 81.00 |
| 4 | 74.10 | 93.65 |
| 5 | 80.55 | 108.51 |
| 6 | 87.57 | 126.01 |
| 7 | 95.19 | 146.68 |
| 8 | 103.49 | 171.14 |
| 9 | 112.50 | 200.17 |
| 10 | 122.30 | 234.73 |
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 | 5.77% |
| 3 | 6.82% |
| 5 | 8.06% |
| 10 | 12.23% |
| 15 | 18.57% |
| 20 | 28.19% |
Frequently asked questions
How much dividend income will Comcast pay in 10 years?
Based on a $1,000 investment with 8.7% annual dividend growth, Comcast (CMCSA) could generate $234.73/year in dividend income after 10 years (with DRIP enabled).
What is Comcast's projected dividend growth rate?
Comcast (CMCSA) has grown its dividend at a 8.7% 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 Comcast dividends?
DRIP (Dividend Reinvestment Plan) automatically reinvests dividends into additional Comcast 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 Comcast to make $1,000/month in dividends?
At Comcast's current yield of 5.31%, you would need a lump-sum investment of approximately $226,182 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
CMCSA Overview
Company profile, financial tools, and key metrics
CMCSA Revenue Counter
Earns $3,973 every second. See per minute, hour, and day.
CMCSA Earnings Counter
Earns $589.87 per second net profit. See per minute, hour, and day.
CMCSA Economic Scale
Exceeds Ecuador's GDP. Compare with world economies.
CMCSA What If Invested
What if you had invested $1,000? See historical returns from any date.
CMCSA How It Makes Money
Discover visual breakdown of $125.28B in revenue — where it comes from and where it goes.
CMCSA Stock Seasonality
Best and worst months to invest. Historical monthly returns heatmap.
CMCSA Price Target Scenarios
Model bear, base, and bull cases with EPS growth and exit P/E — pre-filled from analysts and history.
CMCSA Daily Price Character
Balanced · 45.5% historical win rate (green days). Streaks & record days.
CMCSA Buybacks
6.18% TTM buyback yield. Shareholder yield & SBC comparison.
CMCSA Stock Split History
12 splits on record. Dates, ratios, and cumulative multiple.
CMCSA Dividend Profile
Yield: 5.31%. Safety: 5/8. See full history.
CMCSA Dividend Calculator
How much dividend income would $1,000 have earned? Calculate from any date.
CMCSA Dividend Capture
Historical pre-ex touch stats, gap distribution, after-tax calculator, and a backtest simulator (limit-order vs MOC exit).
CMCSA Financials
Revenue, EPS, EBITDA, market cap, debt and balance sheet history with annual and quarterly data.