Otis Worldwide (OTIS) Dividend Forecast & DRIP Calculator
Project future dividend income from Otis Worldwide (OTIS) based on its 22.4% historical CAGR. Toggle DRIP, add monthly contributions, and set custom growth assumptions.
OTIS
Results After 10 Years
Total Portfolio Value
$3,016.03201.6%
Annual Dividend Income
$333.891011.5%
Monthly Dividend Income
$27.821011.5%
Yield on Cost
33.39%
Total Return Breakdown
$3,016 (+201.6%)
Initial Investment
$1,000
33.2%
Additional Investments
$0
0.0%
Dividends
$1,196
39.7%
Stock Price Growth
$820
27.2%
Growth Projections
Total Portfolio Value ($)
Annual Dividend Income ($)
Monthly Dividend Income ($)
Yield on Cost (%)
Detailed Projections
Year 0
- Portfolio value
- $1,000.00
- Shares
- 14.03
- Annual DPS
- $1.7000
- Annual dividend
- $23.85
- Yield on cost
- 2.39%
- Stock price
- $71.27
- Total profit
- $0.00
Year 1
- Portfolio value
- $1,080.06
- Shares
- 14.43
- Annual DPS
- $2.0811
- Annual dividend
- $30.04
- Yield on cost
- 3.00%
- Annual investment
- $29.52
- Stock price
- $74.83
- Total profit
- $80.06
Year 2
- Portfolio value
- $1,171.98
- Shares
- 14.92
- Annual DPS
- $2.5477
- Annual dividend
- $38.00
- Yield on cost
- 3.80%
- Annual investment
- $37.23
- Stock price
- $78.58
- Total profit
- $171.98
Year 3
- Portfolio value
- $1,278.65
- Shares
- 15.50
- Annual DPS
- $3.1189
- Annual dividend
- $48.34
- Yield on cost
- 4.83%
- Annual investment
- $47.20
- Stock price
- $82.50
- Total profit
- $278.65
Year 4
- Portfolio value
- $1,403.88
- Shares
- 16.21
- Annual DPS
- $3.8182
- Annual dividend
- $61.88
- Yield on cost
- 6.19%
- Annual investment
- $60.19
- Stock price
- $86.63
- Total profit
- $403.88
Year 5
- Portfolio value
- $1,552.76
- Shares
- 17.07
- Annual DPS
- $4.6742
- Annual dividend
- $79.79
- Yield on cost
- 7.98%
- Annual investment
- $77.26
- Stock price
- $90.96
- Total profit
- $552.76
Year 6
- Portfolio value
- $1,732.19
- Shares
- 18.14
- Annual DPS
- $5.7222
- Annual dividend
- $103.78
- Yield on cost
- 10.38%
- Annual investment
- $99.96
- Stock price
- $95.51
- Total profit
- $732.19
Year 7
- Portfolio value
- $1,951.70
- Shares
- 19.46
- Annual DPS
- $7.0051
- Annual dividend
- $136.33
- Yield on cost
- 13.63%
- Annual investment
- $130.51
- Stock price
- $100.28
- Total profit
- $951.70
Year 8
- Portfolio value
- $2,224.64
- Shares
- 21.13
- Annual DPS
- $8.5757
- Annual dividend
- $181.18
- Yield on cost
- 18.12%
- Annual investment
- $172.22
- Stock price
- $105.30
- Total profit
- $1,224.64
Year 9
- Portfolio value
- $2,570.12
- Shares
- 23.25
- Annual DPS
- $10.4983
- Annual dividend
- $244.04
- Yield on cost
- 24.40%
- Annual investment
- $230.06
- Stock price
- $110.56
- Total profit
- $1,570.12
Year 10
- Portfolio value
- $3,016.03
- Shares
- 25.98
- Annual DPS
- $12.8521
- Annual dividend
- $333.89
- Yield on cost
- 33.39%
- Annual investment
- $311.76
- Stock price
- $116.09
- Total profit
- $2,016.03
| Year | Portfolio Value | Shares | Annual DPS | Annual Dividend | Yield on Cost | Annual Investment | Stock Price | Total Profit |
|---|---|---|---|---|---|---|---|---|
| 0 | $1,000.00 | 14.03 | $1.7000 | $23.85 | 2.39% | — | $71.27 | $0.00 |
| 1 | $1,080.06 | 14.43 | $2.0811 | $30.04 | 3.00% | $29.52 | $74.83 | $80.06 |
| 2 | $1,171.98 | 14.92 | $2.5477 | $38.00 | 3.80% | $37.23 | $78.58 | $171.98 |
| 3 | $1,278.65 | 15.50 | $3.1189 | $48.34 | 4.83% | $47.20 | $82.50 | $278.65 |
| 4 | $1,403.88 | 16.21 | $3.8182 | $61.88 | 6.19% | $60.19 | $86.63 | $403.88 |
| 5 | $1,552.76 | 17.07 | $4.6742 | $79.79 | 7.98% | $77.26 | $90.96 | $552.76 |
| 6 | $1,732.19 | 18.14 | $5.7222 | $103.78 | 10.38% | $99.96 | $95.51 | $732.19 |
| 7 | $1,951.70 | 19.46 | $7.0051 | $136.33 | 13.63% | $130.51 | $100.28 | $951.70 |
| 8 | $2,224.64 | 21.13 | $8.5757 | $181.18 | 18.12% | $172.22 | $105.30 | $1,224.64 |
| 9 | $2,570.12 | 23.25 | $10.4983 | $244.04 | 24.40% | $230.06 | $110.56 | $1,570.12 |
| 10 | $3,016.03 | 25.98 | $12.8521 | $333.89 | 33.39% | $311.76 | $116.09 | $2,016.03 |
Income Milestones
Projected dividend income: DRIP vs no DRIP
| Year | Without DRIP ($) | With DRIP ($) |
|---|---|---|
| 1 | 29.20 | 30.04 |
| 2 | 35.75 | 38.00 |
| 3 | 43.76 | 48.34 |
| 4 | 53.57 | 61.88 |
| 5 | 65.58 | 79.79 |
| 6 | 80.29 | 103.78 |
| 7 | 98.29 | 136.33 |
| 8 | 120.33 | 181.18 |
| 9 | 147.30 | 244.04 |
| 10 | 180.33 | 333.89 |
How much do you need?
How much do you need to invest to reach your dividend income goal?
Yield on cost
Illustrative only — not financial advice. Uses the same dividend growth rate as the projection you just ran (from Calculate). If dividend per share grows at that rate and cost basis is unchanged, forward yield on today's investment compounds as shown (not a price or total-return forecast).
| Years | Yield on cost |
|---|---|
| 1 | 2.92% |
| 3 | 4.38% |
| 5 | 6.56% |
| 10 | 18.03% |
| 15 | 49.58% |
| 20 | 136.33% |
Frequently asked questions
How much dividend income will Otis Worldwide pay in 10 years?
Based on a $1,000 investment with 22.4% annual dividend growth, Otis Worldwide (OTIS) could generate $333.89/year in dividend income after 10 years (with DRIP enabled).
What is Otis Worldwide's projected dividend growth rate?
Otis Worldwide (OTIS) has grown its dividend at a 22.4% 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 Otis Worldwide dividends?
DRIP (Dividend Reinvestment Plan) automatically reinvests dividends into additional Otis Worldwide 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 Otis Worldwide to make $1,000/month in dividends?
At Otis Worldwide's current yield of 2.39%, you would need a lump-sum investment of approximately $503,082 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.
Explore more
OTIS Overview
Company profile, financial tools, and key metrics
OTIS Revenue Counter
Earns $464.45 every second. See per minute, hour, and day.
OTIS Earnings Counter
Earns $46.96 per second net profit. See per minute, hour, and day.
OTIS Economic Scale
Exceeds Rwanda's GDP. Compare with world economies.
OTIS What If Invested
What if you had invested $1,000? See historical returns from any date.
OTIS How It Makes Money
Discover visual breakdown of $14.65B in revenue — where it comes from and where it goes.
OTIS Stock Seasonality
Best and worst months to invest. Historical monthly returns heatmap.
OTIS Price Target Scenarios
Model bear, base, and bull cases with EPS growth and exit P/E — pre-filled from analysts and history.
OTIS Daily Price Character
Steady · 52.7% historical win rate (green days). Streaks & record days.
OTIS Buybacks
3.20% TTM buyback yield. Shareholder yield & SBC comparison.
OTIS Dividend Profile
Yield: 2.39%. Safety: 5/7. See full history.
OTIS Dividend Calculator
How much dividend income would $1,000 have earned? Calculate from any date.
OTIS Dividend Capture
Historical pre-ex touch stats, gap distribution, after-tax calculator, and a backtest simulator (limit-order vs MOC exit).
OTIS Financials
Revenue, EPS, EBITDA, market cap, debt and balance sheet history with annual and quarterly data.