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 Worldwide
OTIS
Results After 10 Years
Total Portfolio Value
$2,845.24184.5%
Annual Dividend Income
$284.93951.4%
Monthly Dividend Income
$23.74951.4%
Yield on Cost
28.49%
Total Return Breakdown
$2,845 (+184.5%)
Initial Investment
$1,000
35.1%
Additional Investments
$0
0.0%
Dividends
$1,047
36.8%
Stock Price Growth
$799
28.1%
Growth Projections
Total Portfolio Value ($)
Annual Dividend Income ($)
Monthly Dividend Income ($)
Yield on Cost (%)
Detailed Projections
Year 0
- Portfolio value
- $1,000.00
- Shares
- 12.84
- Annual DPS
- $1.6800
- Annual dividend
- $21.58
- Yield on cost
- 2.16%
- Stock price
- $77.86
- Total profit
- $0.00
Year 1
- Portfolio value
- $1,077.16
- Shares
- 13.18
- Annual DPS
- $2.0567
- Annual dividend
- $27.10
- Yield on cost
- 2.71%
- Annual investment
- $26.67
- Stock price
- $81.75
- Total profit
- $77.16
Year 2
- Portfolio value
- $1,165.19
- Shares
- 13.57
- Annual DPS
- $2.5178
- Annual dividend
- $34.18
- Yield on cost
- 3.42%
- Annual investment
- $33.55
- Stock price
- $85.84
- Total profit
- $165.19
Year 3
- Portfolio value
- $1,266.63
- Shares
- 14.05
- Annual DPS
- $3.0822
- Annual dividend
- $43.31
- Yield on cost
- 4.33%
- Annual investment
- $42.39
- Stock price
- $90.13
- Total profit
- $266.63
Year 4
- Portfolio value
- $1,384.80
- Shares
- 14.63
- Annual DPS
- $3.7733
- Annual dividend
- $55.21
- Yield on cost
- 5.52%
- Annual investment
- $53.85
- Stock price
- $94.64
- Total profit
- $384.80
Year 5
- Portfolio value
- $1,524.11
- Shares
- 15.34
- Annual DPS
- $4.6192
- Annual dividend
- $70.85
- Yield on cost
- 7.08%
- Annual investment
- $68.81
- Stock price
- $99.37
- Total profit
- $524.11
Year 6
- Portfolio value
- $1,690.51
- Shares
- 16.20
- Annual DPS
- $5.6549
- Annual dividend
- $91.62
- Yield on cost
- 9.16%
- Annual investment
- $88.56
- Stock price
- $104.34
- Total profit
- $690.51
Year 7
- Portfolio value
- $1,892.06
- Shares
- 17.27
- Annual DPS
- $6.9227
- Annual dividend
- $119.56
- Yield on cost
- 11.96%
- Annual investment
- $114.93
- Stock price
- $109.56
- Total profit
- $892.06
Year 8
- Portfolio value
- $2,139.99
- Shares
- 18.60
- Annual DPS
- $8.4748
- Annual dividend
- $157.66
- Yield on cost
- 15.77%
- Annual investment
- $150.57
- Stock price
- $115.03
- Total profit
- $1,139.99
Year 9
- Portfolio value
- $2,450.11
- Shares
- 20.28
- Annual DPS
- $10.3748
- Annual dividend
- $210.45
- Yield on cost
- 21.05%
- Annual investment
- $199.49
- Stock price
- $120.79
- Total profit
- $1,450.11
Year 10
- Portfolio value
- $2,845.24
- Shares
- 22.43
- Annual DPS
- $12.7009
- Annual dividend
- $284.93
- Yield on cost
- 28.49%
- Annual investment
- $267.76
- Stock price
- $126.83
- Total profit
- $1,845.24
| Year | Portfolio Value | Shares | Annual DPS | Annual Dividend | Yield on Cost | Annual Investment | Stock Price | Total Profit |
|---|---|---|---|---|---|---|---|---|
| 0 | $1,000.00 | 12.84 | $1.6800 | $21.58 | 2.16% | — | $77.86 | $0.00 |
| 1 | $1,077.16 | 13.18 | $2.0567 | $27.10 | 2.71% | $26.67 | $81.75 | $77.16 |
| 2 | $1,165.19 | 13.57 | $2.5178 | $34.18 | 3.42% | $33.55 | $85.84 | $165.19 |
| 3 | $1,266.63 | 14.05 | $3.0822 | $43.31 | 4.33% | $42.39 | $90.13 | $266.63 |
| 4 | $1,384.80 | 14.63 | $3.7733 | $55.21 | 5.52% | $53.85 | $94.64 | $384.80 |
| 5 | $1,524.11 | 15.34 | $4.6192 | $70.85 | 7.08% | $68.81 | $99.37 | $524.11 |
| 6 | $1,690.51 | 16.20 | $5.6549 | $91.62 | 9.16% | $88.56 | $104.34 | $690.51 |
| 7 | $1,892.06 | 17.27 | $6.9227 | $119.56 | 11.96% | $114.93 | $109.56 | $892.06 |
| 8 | $2,139.99 | 18.60 | $8.4748 | $157.66 | 15.77% | $150.57 | $115.03 | $1,139.99 |
| 9 | $2,450.11 | 20.28 | $10.3748 | $210.45 | 21.05% | $199.49 | $120.79 | $1,450.11 |
| 10 | $2,845.24 | 22.43 | $12.7009 | $284.93 | 28.49% | $267.76 | $126.83 | $1,845.24 |
Income Milestones
7
$100/year — reached in year 7Projected dividend income: DRIP vs no DRIP
Final-year advantageExtra income +$121.81 (74.7% vs no DRIP)Without DRIPWith DRIP
| Year | Without DRIP ($) | With DRIP ($) |
|---|---|---|
| 1 | 26.41 | 27.10 |
| 2 | 32.34 | 34.18 |
| 3 | 39.59 | 43.31 |
| 4 | 48.46 | 55.21 |
| 5 | 59.33 | 70.85 |
| 6 | 72.63 | 91.62 |
| 7 | 88.91 | 119.56 |
| 8 | 108.85 | 157.66 |
| 9 | 133.25 | 210.45 |
| 10 | 163.12 | 284.93 |
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 Otis Worldwide pay in 10 years?
- Based on a $1,000 investment with 22.4% annual dividend growth, Otis Worldwide (OTIS) could generate $284.93/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 2.16%, you would need a lump-sum investment of approximately $556,143 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.