Home Depot (HD) Dividend Forecast & DRIP Calculator
Project future dividend income from Home Depot (HD) based on its 8.9% historical CAGR. Toggle DRIP, add monthly contributions, and set custom growth assumptions.
Results After 10 Years
Total Portfolio Value
$2,329.96133.0%
Annual Dividend Income
$96.47199.4%
Monthly Dividend Income
$8.04199.4%
Yield on Cost
9.65%
Total Return Breakdown
$2,330 (+133.0%)
Initial Investment
$1,000
42.9%
Additional Investments
$0
0.0%
Dividends
$574
24.6%
Stock Price Growth
$756
32.4%
Growth Projections
Total Portfolio Value ($)
Annual Dividend Income ($)
Monthly Dividend Income ($)
Yield on Cost (%)
Detailed Projections
Year 0
- Portfolio value
- $1,000.00
- Shares
- 3.11
- Annual DPS
- $9.2300
- Annual dividend
- $28.70
- Yield on cost
- 2.87%
- Stock price
- $321.63
- Total profit
- $0.00
Year 1
- Portfolio value
- $1,082.20
- Shares
- 3.20
- Annual DPS
- $10.0533
- Annual dividend
- $32.22
- Yield on cost
- 3.22%
- Annual investment
- $31.62
- Stock price
- $337.71
- Total profit
- $82.20
Year 2
- Portfolio value
- $1,172.48
- Shares
- 3.31
- Annual DPS
- $10.9501
- Annual dividend
- $36.21
- Yield on cost
- 3.62%
- Annual investment
- $35.51
- Stock price
- $354.60
- Total profit
- $172.48
Year 3
- Portfolio value
- $1,271.76
- Shares
- 3.42
- Annual DPS
- $11.9268
- Annual dividend
- $40.74
- Yield on cost
- 4.07%
- Annual investment
- $39.93
- Stock price
- $372.33
- Total profit
- $271.76
Year 4
- Portfolio value
- $1,381.12
- Shares
- 3.53
- Annual DPS
- $12.9907
- Annual dividend
- $45.89
- Yield on cost
- 4.59%
- Annual investment
- $44.94
- Stock price
- $390.94
- Total profit
- $381.12
Year 5
- Portfolio value
- $1,501.77
- Shares
- 3.66
- Annual DPS
- $14.1495
- Annual dividend
- $51.77
- Yield on cost
- 5.18%
- Annual investment
- $50.66
- Stock price
- $410.49
- Total profit
- $501.77
Year 6
- Portfolio value
- $1,635.07
- Shares
- 3.79
- Annual DPS
- $15.4116
- Annual dividend
- $58.46
- Yield on cost
- 5.85%
- Annual investment
- $57.17
- Stock price
- $431.01
- Total profit
- $635.07
Year 7
- Portfolio value
- $1,782.61
- Shares
- 3.94
- Annual DPS
- $16.7863
- Annual dividend
- $66.12
- Yield on cost
- 6.61%
- Annual investment
- $64.60
- Stock price
- $452.57
- Total profit
- $782.61
Year 8
- Portfolio value
- $1,946.18
- Shares
- 4.10
- Annual DPS
- $18.2836
- Annual dividend
- $74.88
- Yield on cost
- 7.49%
- Annual investment
- $73.09
- Stock price
- $475.19
- Total profit
- $946.18
Year 9
- Portfolio value
- $2,127.84
- Shares
- 4.26
- Annual DPS
- $19.9145
- Annual dividend
- $84.93
- Yield on cost
- 8.49%
- Annual investment
- $82.83
- Stock price
- $498.95
- Total profit
- $1,127.84
Year 10
- Portfolio value
- $2,329.96
- Shares
- 4.45
- Annual DPS
- $21.6909
- Annual dividend
- $96.47
- Yield on cost
- 9.65%
- Annual investment
- $93.99
- Stock price
- $523.90
- Total profit
- $1,329.96
| Year | Portfolio Value | Shares | Annual DPS | Annual Dividend | Yield on Cost | Annual Investment | Stock Price | Total Profit |
|---|---|---|---|---|---|---|---|---|
| 0 | $1,000.00 | 3.11 | $9.2300 | $28.70 | 2.87% | — | $321.63 | $0.00 |
| 1 | $1,082.20 | 3.20 | $10.0533 | $32.22 | 3.22% | $31.62 | $337.71 | $82.20 |
| 2 | $1,172.48 | 3.31 | $10.9501 | $36.21 | 3.62% | $35.51 | $354.60 | $172.48 |
| 3 | $1,271.76 | 3.42 | $11.9268 | $40.74 | 4.07% | $39.93 | $372.33 | $271.76 |
| 4 | $1,381.12 | 3.53 | $12.9907 | $45.89 | 4.59% | $44.94 | $390.94 | $381.12 |
| 5 | $1,501.77 | 3.66 | $14.1495 | $51.77 | 5.18% | $50.66 | $410.49 | $501.77 |
| 6 | $1,635.07 | 3.79 | $15.4116 | $58.46 | 5.85% | $57.17 | $431.01 | $635.07 |
| 7 | $1,782.61 | 3.94 | $16.7863 | $66.12 | 6.61% | $64.60 | $452.57 | $782.61 |
| 8 | $1,946.18 | 4.10 | $18.2836 | $74.88 | 7.49% | $73.09 | $475.19 | $946.18 |
| 9 | $2,127.84 | 4.26 | $19.9145 | $84.93 | 8.49% | $82.83 | $498.95 | $1,127.84 |
| 10 | $2,329.96 | 4.45 | $21.6909 | $96.47 | 9.65% | $93.99 | $523.90 | $1,329.96 |
Projected dividend income: DRIP vs no DRIP
Final-year advantageExtra income +$29.03 (43.0% vs no DRIP)Without DRIPWith DRIP
| Year | Without DRIP ($) | With DRIP ($) |
|---|---|---|
| 1 | 31.26 | 32.22 |
| 2 | 34.05 | 36.21 |
| 3 | 37.08 | 40.74 |
| 4 | 40.39 | 45.89 |
| 5 | 43.99 | 51.77 |
| 6 | 47.92 | 58.46 |
| 7 | 52.19 | 66.12 |
| 8 | 56.85 | 74.88 |
| 9 | 61.92 | 84.93 |
| 10 | 67.44 | 96.47 |
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 Home Depot pay in 10 years?
- Based on a $1,000 investment with 8.9% annual dividend growth, Home Depot (HD) could generate $96.47/year in dividend income after 10 years (with DRIP enabled).
What is Home Depot's projected dividend growth rate?
- Home Depot (HD) has grown its dividend at a 8.9% 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 Home Depot dividends?
- DRIP (Dividend Reinvestment Plan) automatically reinvests dividends into additional Home Depot 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 Home Depot to make $1,000/month in dividends?
- At Home Depot's current yield of 2.87%, you would need a lump-sum investment of approximately $418,154 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.