Ticker League

Dividend Forecast for Mosaic (MOS)

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

Position

Starting investment and current stock price.

Latest market close: $21.30

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 (~34.5%).

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

$12,206.941120.7%

Annual Dividend Income

$5,994.0010125.2%

Monthly Dividend Income

$499.5010125.2%

Yield on Cost

79.98%

Total Return Breakdown

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

$12,207 (+1120.7%)

Initial Investment

$1,000

8.2%

Additional Investments

$0

0.0%

Dividends

$9,719

79.6%

Stock Price Growth

$1,488

12.2%

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
    46.95
    Annual DPS
    $0.8800
    Annual dividend
    $41.31
    Yield on cost
    4.13%
    Stock price
    $21.30
    Total profit
    $0.00
  • Year 1

    Portfolio value
    $1,107.75
    Shares
    49.53
    Annual DPS
    $1.1835
    Annual dividend
    $58.62
    Yield on cost
    5.56%
    Annual investment
    $56.71
    Stock price
    $22.37
    Total profit
    $107.75
  • Year 2

    Portfolio value
    $1,245.54
    Shares
    53.04
    Annual DPS
    $1.5917
    Annual dividend
    $84.42
    Yield on cost
    7.47%
    Annual investment
    $80.92
    Stock price
    $23.48
    Total profit
    $245.54
  • Year 3

    Portfolio value
    $1,427.36
    Shares
    57.89
    Annual DPS
    $2.1407
    Annual dividend
    $123.92
    Yield on cost
    10.05%
    Annual investment
    $117.40
    Stock price
    $24.66
    Total profit
    $427.36
  • Year 4

    Portfolio value
    $1,675.82
    Shares
    64.73
    Annual DPS
    $2.8790
    Annual dividend
    $186.35
    Yield on cost
    13.52%
    Annual investment
    $173.95
    Stock price
    $25.89
    Total profit
    $675.82
  • Year 5

    Portfolio value
    $2,029.12
    Shares
    74.64
    Annual DPS
    $3.8720
    Annual dividend
    $289.01
    Yield on cost
    18.18%
    Annual investment
    $264.74
    Stock price
    $27.18
    Total profit
    $1,029.12
  • Year 6

    Portfolio value
    $2,554.93
    Shares
    89.51
    Annual DPS
    $5.2074
    Annual dividend
    $466.11
    Yield on cost
    24.45%
    Annual investment
    $416.91
    Stock price
    $28.54
    Total profit
    $1,554.93
  • Year 7

    Portfolio value
    $3,380.45
    Shares
    112.79
    Annual DPS
    $7.0035
    Annual dividend
    $789.92
    Yield on cost
    32.88%
    Annual investment
    $685.67
    Stock price
    $29.97
    Total profit
    $2,380.45
  • Year 8

    Portfolio value
    $4,761.66
    Shares
    151.31
    Annual DPS
    $9.4190
    Annual dividend
    $1,425.17
    Yield on cost
    44.22%
    Annual investment
    $1,191.43
    Stock price
    $31.47
    Total profit
    $3,761.66
  • Year 9

    Portfolio value
    $7,256.93
    Shares
    219.62
    Annual DPS
    $12.6675
    Annual dividend
    $2,782.03
    Yield on cost
    59.47%
    Annual investment
    $2,219.22
    Stock price
    $33.04
    Total profit
    $6,256.93
  • Year 10

    Portfolio value
    $12,206.94
    Shares
    351.83
    Annual DPS
    $17.0366
    Annual dividend
    $5,994.00
    Yield on cost
    79.98%
    Annual investment
    $4,511.68
    Stock price
    $34.70
    Total profit
    $11,206.94

Income Milestones

3
$100/year — reached in year 3
7
$500/year — reached in year 7
8
$1,000/year — reached in year 8
9
$2,500/year — reached in year 9
10
$5,000/year — reached in year 10

Projected dividend income: DRIP vs no DRIP

Final-year advantage: +$5194.16 (649.4% vs no DRIP)

How much to invest in Mosaic for your target dividend income

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

Frequently asked questions