Ticker League

Dividend Forecast for KeyCorp (KEY)

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

Position

Starting investment and current stock price.

Latest market close: $23.25

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 (~2.1%).

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

$2,214.84121.5%

Annual Dividend Income

$58.8657.9%

Monthly Dividend Income

$4.9157.9%

Yield on Cost

4.33%

Total Return Breakdown

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

$2,215 (+121.5%)

Initial Investment

$1,000

45.1%

Additional Investments

$0

0.0%

Dividends

$467

21.1%

Stock Price Growth

$748

33.8%

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
    43.01
    Annual DPS
    $0.8200
    Annual dividend
    $35.27
    Yield on cost
    3.53%
    Stock price
    $23.25
    Total profit
    $0.00
  • Year 1

    Portfolio value
    $1,087.15
    Shares
    44.53
    Annual DPS
    $0.8370
    Annual dividend
    $37.27
    Yield on cost
    3.60%
    Annual investment
    $36.48
    Stock price
    $24.41
    Total profit
    $87.15
  • Year 2

    Portfolio value
    $1,180.75
    Shares
    46.06
    Annual DPS
    $0.8543
    Annual dividend
    $39.35
    Yield on cost
    3.67%
    Annual investment
    $38.54
    Stock price
    $25.63
    Total profit
    $180.75
  • Year 3

    Portfolio value
    $1,281.21
    Shares
    47.60
    Annual DPS
    $0.8720
    Annual dividend
    $41.51
    Yield on cost
    3.75%
    Annual investment
    $40.67
    Stock price
    $26.91
    Total profit
    $281.21
  • Year 4

    Portfolio value
    $1,388.95
    Shares
    49.15
    Annual DPS
    $0.8900
    Annual dividend
    $43.74
    Yield on cost
    3.83%
    Annual investment
    $42.89
    Stock price
    $28.26
    Total profit
    $388.95
  • Year 5

    Portfolio value
    $1,504.41
    Shares
    50.70
    Annual DPS
    $0.9085
    Annual dividend
    $46.06
    Yield on cost
    3.91%
    Annual investment
    $45.18
    Stock price
    $29.67
    Total profit
    $504.41
  • Year 6

    Portfolio value
    $1,628.06
    Shares
    52.25
    Annual DPS
    $0.9273
    Annual dividend
    $48.45
    Yield on cost
    3.99%
    Annual investment
    $47.55
    Stock price
    $31.16
    Total profit
    $628.06
  • Year 7

    Portfolio value
    $1,760.40
    Shares
    53.81
    Annual DPS
    $0.9465
    Annual dividend
    $50.93
    Yield on cost
    4.07%
    Annual investment
    $50.01
    Stock price
    $32.72
    Total profit
    $760.40
  • Year 8

    Portfolio value
    $1,901.93
    Shares
    55.37
    Annual DPS
    $0.9660
    Annual dividend
    $53.49
    Yield on cost
    4.16%
    Annual investment
    $52.55
    Stock price
    $34.35
    Total profit
    $901.93
  • Year 9

    Portfolio value
    $2,053.22
    Shares
    56.93
    Annual DPS
    $0.9860
    Annual dividend
    $56.13
    Yield on cost
    4.24%
    Annual investment
    $55.17
    Stock price
    $36.07
    Total profit
    $1,053.22
  • Year 10

    Portfolio value
    $2,214.84
    Shares
    58.48
    Annual DPS
    $1.0065
    Annual dividend
    $58.86
    Yield on cost
    4.33%
    Annual investment
    $57.88
    Stock price
    $37.87
    Total profit
    $1,214.84

Projected dividend income: DRIP vs no DRIP

Final-year advantage: +$15.57 (36.0% vs no DRIP)

How much to invest in KeyCorp for your target dividend income

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

Frequently asked questions