Ticker League

Position

Starting investment and current stock price.

Latest market close: $51.71

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 (~84.3%).

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

$1,239,892.72123889.3%

Annual Dividend Income

$4,337,895.9618241682.8%

Monthly Dividend Income

$361,491.3318241682.8%

Yield on Cost

569.89%

Total Return Breakdown

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

$1,239,893 (+123889.3%)

Initial Investment

$1,000

0.1%

Additional Investments

$0

0.0%

Dividends

$1,220,501

98.4%

Stock Price Growth

$18,391

1.5%

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
    19.34
    Annual DPS
    $0.6525
    Annual dividend
    $12.62
    Yield on cost
    1.26%
    Stock price
    $51.71
    Total profit
    $0.00
  • Year 1

    Portfolio value
    $1,073.89
    Shares
    19.78
    Annual DPS
    $1.2024
    Annual dividend
    $23.78
    Yield on cost
    2.33%
    Annual investment
    $23.45
    Stock price
    $54.30
    Total profit
    $73.89
  • Year 2

    Portfolio value
    $1,172.89
    Shares
    20.57
    Annual DPS
    $2.2158
    Annual dividend
    $45.59
    Yield on cost
    4.29%
    Annual investment
    $44.49
    Stock price
    $57.01
    Total profit
    $172.89
  • Year 3

    Portfolio value
    $1,319.35
    Shares
    22.04
    Annual DPS
    $4.0833
    Annual dividend
    $90.00
    Yield on cost
    7.90%
    Annual investment
    $86.24
    Stock price
    $59.86
    Total profit
    $319.35
  • Year 4

    Portfolio value
    $1,562.13
    Shares
    24.85
    Annual DPS
    $7.5248
    Annual dividend
    $187.02
    Yield on cost
    14.55%
    Annual investment
    $173.67
    Stock price
    $62.85
    Total profit
    $562.13
  • Year 5

    Portfolio value
    $2,020.45
    Shares
    30.61
    Annual DPS
    $13.8666
    Annual dividend
    $424.52
    Yield on cost
    26.82%
    Annual investment
    $373.59
    Stock price
    $66.00
    Total profit
    $1,020.45
  • Year 6

    Portfolio value
    $3,037.72
    Shares
    43.84
    Annual DPS
    $25.5535
    Annual dividend
    $1,120.18
    Yield on cost
    49.42%
    Annual investment
    $900.78
    Stock price
    $69.30
    Total profit
    $2,037.72
  • Year 7

    Portfolio value
    $5,871.34
    Shares
    80.69
    Annual DPS
    $47.0899
    Annual dividend
    $3,799.84
    Yield on cost
    91.07%
    Annual investment
    $2,639.00
    Stock price
    $72.76
    Total profit
    $4,871.34
  • Year 8

    Portfolio value
    $17,031.01
    Shares
    222.92
    Annual DPS
    $86.7773
    Annual dividend
    $19,344.51
    Yield on cost
    167.82%
    Annual investment
    $10,708.99
    Stock price
    $76.40
    Total profit
    $16,031.01
  • Year 9

    Portfolio value
    $92,378.45
    Shares
    1151.58
    Annual DPS
    $159.9132
    Annual dividend
    $184,152.14
    Yield on cost
    309.25%
    Annual investment
    $73,579.24
    Stock price
    $80.22
    Total profit
    $91,378.45
  • Year 10

    Portfolio value
    $1,239,892.72
    Shares
    14720.30
    Annual DPS
    $294.6881
    Annual dividend
    $4,337,895.96
    Yield on cost
    569.89%
    Annual investment
    $1,131,971.99
    Stock price
    $84.23
    Total profit
    $1,238,892.72

Income Milestones

4
$100/year — reached in year 4
6
$500/year — reached in year 6
6
$1,000/year — reached in year 6
7
$2,500/year — reached in year 7
8
$5,000/year — reached in year 8
8
$10,000/year — reached in year 8

Projected dividend income: DRIP vs no DRIP

Final-year advantage: +$4332197.10 (76018.7% vs no DRIP)

How much to invest in EQT for your target dividend income

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

Frequently asked questions