Coca-Cola (KO) Dividend Forecast & DRIP Calculator
Project future dividend income from Coca-Cola (KO) based on its 4.5% historical CAGR. Toggle DRIP, add monthly contributions, and set custom growth assumptions.
Results After 10 Years
Total Portfolio Value
$2,123.14112.3%
Annual Dividend Income
$54.1487.9%
Monthly Dividend Income
$4.5187.9%
Yield on Cost
5.41%
Total Return Breakdown
$2,123 (+112.3%)
Initial Investment
$1,000
47.1%
Additional Investments
$0
0.0%
Dividends
$397
18.7%
Stock Price Growth
$726
34.2%
Growth Projections
Total Portfolio Value ($)
Annual Dividend Income ($)
Monthly Dividend Income ($)
Yield on Cost (%)
Detailed Projections
Year 0
- Portfolio value
- $1,000.00
- Shares
- 13.03
- Annual DPS
- $2.0600
- Annual dividend
- $26.85
- Yield on cost
- 2.69%
- Stock price
- $76.72
- Total profit
- $0.00
Year 1
- Portfolio value
- $1,078.86
- Shares
- 13.39
- Annual DPS
- $2.1519
- Annual dividend
- $28.82
- Yield on cost
- 2.88%
- Annual investment
- $28.34
- Stock price
- $80.56
- Total profit
- $78.86
Year 2
- Portfolio value
- $1,163.78
- Shares
- 13.76
- Annual DPS
- $2.2478
- Annual dividend
- $30.93
- Yield on cost
- 3.09%
- Annual investment
- $30.41
- Stock price
- $84.58
- Total profit
- $163.78
Year 3
- Portfolio value
- $1,255.21
- Shares
- 14.13
- Annual DPS
- $2.3481
- Annual dividend
- $33.19
- Yield on cost
- 3.32%
- Annual investment
- $32.64
- Stock price
- $88.81
- Total profit
- $255.21
Year 4
- Portfolio value
- $1,353.64
- Shares
- 14.52
- Annual DPS
- $2.4528
- Annual dividend
- $35.60
- Yield on cost
- 3.56%
- Annual investment
- $35.02
- Stock price
- $93.25
- Total profit
- $353.64
Year 5
- Portfolio value
- $1,459.58
- Shares
- 14.91
- Annual DPS
- $2.5622
- Annual dividend
- $38.19
- Yield on cost
- 3.82%
- Annual investment
- $37.57
- Stock price
- $97.92
- Total profit
- $459.58
Year 6
- Portfolio value
- $1,573.60
- Shares
- 15.31
- Annual DPS
- $2.6765
- Annual dividend
- $40.97
- Yield on cost
- 4.10%
- Annual investment
- $40.30
- Stock price
- $102.81
- Total profit
- $573.60
Year 7
- Portfolio value
- $1,696.30
- Shares
- 15.71
- Annual DPS
- $2.7959
- Annual dividend
- $43.93
- Yield on cost
- 4.39%
- Annual investment
- $43.22
- Stock price
- $107.95
- Total profit
- $696.30
Year 8
- Portfolio value
- $1,828.33
- Shares
- 16.13
- Annual DPS
- $2.9206
- Annual dividend
- $47.11
- Yield on cost
- 4.71%
- Annual investment
- $46.35
- Stock price
- $113.35
- Total profit
- $828.33
Year 9
- Portfolio value
- $1,970.36
- Shares
- 16.56
- Annual DPS
- $3.0508
- Annual dividend
- $50.51
- Yield on cost
- 5.05%
- Annual investment
- $49.70
- Stock price
- $119.02
- Total profit
- $970.36
Year 10
- Portfolio value
- $2,123.14
- Shares
- 16.99
- Annual DPS
- $3.1869
- Annual dividend
- $54.14
- Yield on cost
- 5.41%
- Annual investment
- $53.28
- Stock price
- $124.97
- Total profit
- $1,123.14
| Year | Portfolio Value | Shares | Annual DPS | Annual Dividend | Yield on Cost | Annual Investment | Stock Price | Total Profit |
|---|---|---|---|---|---|---|---|---|
| 0 | $1,000.00 | 13.03 | $2.0600 | $26.85 | 2.69% | — | $76.72 | $0.00 |
| 1 | $1,078.86 | 13.39 | $2.1519 | $28.82 | 2.88% | $28.34 | $80.56 | $78.86 |
| 2 | $1,163.78 | 13.76 | $2.2478 | $30.93 | 3.09% | $30.41 | $84.58 | $163.78 |
| 3 | $1,255.21 | 14.13 | $2.3481 | $33.19 | 3.32% | $32.64 | $88.81 | $255.21 |
| 4 | $1,353.64 | 14.52 | $2.4528 | $35.60 | 3.56% | $35.02 | $93.25 | $353.64 |
| 5 | $1,459.58 | 14.91 | $2.5622 | $38.19 | 3.82% | $37.57 | $97.92 | $459.58 |
| 6 | $1,573.60 | 15.31 | $2.6765 | $40.97 | 4.10% | $40.30 | $102.81 | $573.60 |
| 7 | $1,696.30 | 15.71 | $2.7959 | $43.93 | 4.39% | $43.22 | $107.95 | $696.30 |
| 8 | $1,828.33 | 16.13 | $2.9206 | $47.11 | 4.71% | $46.35 | $113.35 | $828.33 |
| 9 | $1,970.36 | 16.56 | $3.0508 | $50.51 | 5.05% | $49.70 | $119.02 | $970.36 |
| 10 | $2,123.14 | 16.99 | $3.1869 | $54.14 | 5.41% | $53.28 | $124.97 | $1,123.14 |
Projected dividend income: DRIP vs no DRIP
Final-year advantageExtra income +$12.60 (30.3% vs no DRIP)Without DRIPWith DRIP
| Year | Without DRIP ($) | With DRIP ($) |
|---|---|---|
| 1 | 28.05 | 28.82 |
| 2 | 29.30 | 30.93 |
| 3 | 30.61 | 33.19 |
| 4 | 31.97 | 35.60 |
| 5 | 33.40 | 38.19 |
| 6 | 34.89 | 40.97 |
| 7 | 36.44 | 43.93 |
| 8 | 38.07 | 47.11 |
| 9 | 39.77 | 50.51 |
| 10 | 41.54 | 54.14 |
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 Coca-Cola pay in 10 years?
- Based on a $1,000 investment with 4.5% annual dividend growth, Coca-Cola (KO) could generate $54.14/year in dividend income after 10 years (with DRIP enabled).
What is Coca-Cola's projected dividend growth rate?
- Coca-Cola (KO) has grown its dividend at a 4.5% 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 Coca-Cola dividends?
- DRIP (Dividend Reinvestment Plan) automatically reinvests dividends into additional Coca-Cola 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 Coca-Cola to make $1,000/month in dividends?
- At Coca-Cola's current yield of 2.69%, you would need a lump-sum investment of approximately $446,913 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.