PSB Holdings (PSBQ) Dividend Forecast & DRIP Calculator
Project future dividend income from PSB Holdings (PSBQ) based on its 10.0% historical CAGR. Toggle DRIP, add monthly contributions, and set custom growth assumptions.
PSBQ
Results After 10 Years
Total Portfolio Value
$2,074.87107.5%
Annual Dividend Income
$60.40194.3%
Monthly Dividend Income
$5.03194.3%
Yield on Cost
6.04%
Total Return Breakdown
$2,075 (+107.5%)
Initial Investment
$1,000
48.2%
Additional Investments
$0
0.0%
Dividends
$365
17.6%
Stock Price Growth
$710
34.2%
Growth Projections
Total Portfolio Value ($)
Annual Dividend Income ($)
Monthly Dividend Income ($)
Yield on Cost (%)
Detailed Projections
Year 0
- Portfolio value
- $1,000.00
- Shares
- 21.28
- Annual DPS
- $0.8600
- Annual dividend
- $18.30
- Yield on cost
- 1.83%
- Stock price
- $47.00
- Total profit
- $0.00
Year 1
- Portfolio value
- $1,070.65
- Shares
- 21.70
- Annual DPS
- $0.9459
- Annual dividend
- $20.52
- Yield on cost
- 2.05%
- Annual investment
- $20.28
- Stock price
- $49.35
- Total profit
- $70.65
Year 2
- Portfolio value
- $1,147.35
- Shares
- 22.14
- Annual DPS
- $1.0404
- Annual dividend
- $23.04
- Yield on cost
- 2.30%
- Annual investment
- $22.75
- Stock price
- $51.82
- Total profit
- $147.35
Year 3
- Portfolio value
- $1,230.73
- Shares
- 22.62
- Annual DPS
- $1.1443
- Annual dividend
- $25.89
- Yield on cost
- 2.59%
- Annual investment
- $25.54
- Stock price
- $54.41
- Total profit
- $230.73
Year 4
- Portfolio value
- $1,321.52
- Shares
- 23.13
- Annual DPS
- $1.2587
- Annual dividend
- $29.12
- Yield on cost
- 2.91%
- Annual investment
- $28.71
- Stock price
- $57.13
- Total profit
- $321.52
Year 5
- Portfolio value
- $1,420.50
- Shares
- 23.68
- Annual DPS
- $1.3844
- Annual dividend
- $32.78
- Yield on cost
- 3.28%
- Annual investment
- $32.31
- Stock price
- $59.99
- Total profit
- $420.50
Year 6
- Portfolio value
- $1,528.59
- Shares
- 24.27
- Annual DPS
- $1.5227
- Annual dividend
- $36.96
- Yield on cost
- 3.70%
- Annual investment
- $36.40
- Stock price
- $62.98
- Total profit
- $528.59
Year 7
- Portfolio value
- $1,646.83
- Shares
- 24.90
- Annual DPS
- $1.6748
- Annual dividend
- $41.71
- Yield on cost
- 4.17%
- Annual investment
- $41.05
- Stock price
- $66.13
- Total profit
- $646.83
Year 8
- Portfolio value
- $1,776.37
- Shares
- 25.58
- Annual DPS
- $1.8421
- Annual dividend
- $47.12
- Yield on cost
- 4.71%
- Annual investment
- $46.34
- Stock price
- $69.44
- Total profit
- $776.37
Year 9
- Portfolio value
- $1,918.54
- Shares
- 26.31
- Annual DPS
- $2.0262
- Annual dividend
- $53.31
- Yield on cost
- 5.33%
- Annual investment
- $52.39
- Stock price
- $72.91
- Total profit
- $918.54
Year 10
- Portfolio value
- $2,074.87
- Shares
- 27.10
- Annual DPS
- $2.2286
- Annual dividend
- $60.40
- Yield on cost
- 6.04%
- Annual investment
- $59.30
- Stock price
- $76.56
- Total profit
- $1,074.87
| Year | Portfolio Value | Shares | Annual DPS | Annual Dividend | Yield on Cost | Annual Investment | Stock Price | Total Profit |
|---|---|---|---|---|---|---|---|---|
| 0 | $1,000.00 | 21.28 | $0.8600 | $18.30 | 1.83% | — | $47.00 | $0.00 |
| 1 | $1,070.65 | 21.70 | $0.9459 | $20.52 | 2.05% | $20.28 | $49.35 | $70.65 |
| 2 | $1,147.35 | 22.14 | $1.0404 | $23.04 | 2.30% | $22.75 | $51.82 | $147.35 |
| 3 | $1,230.73 | 22.62 | $1.1443 | $25.89 | 2.59% | $25.54 | $54.41 | $230.73 |
| 4 | $1,321.52 | 23.13 | $1.2587 | $29.12 | 2.91% | $28.71 | $57.13 | $321.52 |
| 5 | $1,420.50 | 23.68 | $1.3844 | $32.78 | 3.28% | $32.31 | $59.99 | $420.50 |
| 6 | $1,528.59 | 24.27 | $1.5227 | $36.96 | 3.70% | $36.40 | $62.98 | $528.59 |
| 7 | $1,646.83 | 24.90 | $1.6748 | $41.71 | 4.17% | $41.05 | $66.13 | $646.83 |
| 8 | $1,776.37 | 25.58 | $1.8421 | $47.12 | 4.71% | $46.34 | $69.44 | $776.37 |
| 9 | $1,918.54 | 26.31 | $2.0262 | $53.31 | 5.33% | $52.39 | $72.91 | $918.54 |
| 10 | $2,074.87 | 27.10 | $2.2286 | $60.40 | 6.04% | $59.30 | $76.56 | $1,074.87 |
Projected dividend income: DRIP vs no DRIP
| Year | Without DRIP ($) | With DRIP ($) |
|---|---|---|
| 1 | 20.13 | 20.52 |
| 2 | 22.14 | 23.04 |
| 3 | 24.35 | 25.89 |
| 4 | 26.78 | 29.12 |
| 5 | 29.46 | 32.78 |
| 6 | 32.40 | 36.96 |
| 7 | 35.63 | 41.71 |
| 8 | 39.19 | 47.12 |
| 9 | 43.11 | 53.31 |
| 10 | 47.42 | 60.40 |
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 | 2.01% |
| 3 | 2.43% |
| 5 | 2.95% |
| 10 | 4.74% |
| 15 | 7.63% |
| 20 | 12.29% |
Frequently asked questions
How much dividend income will PSB Holdings pay in 10 years?
Based on a $1,000 investment with 10.0% annual dividend growth, PSB Holdings (PSBQ) could generate $60.40/year in dividend income after 10 years (with DRIP enabled).
What is PSB Holdings's projected dividend growth rate?
PSB Holdings (PSBQ) has grown its dividend at a 10.0% 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 PSB Holdings dividends?
DRIP (Dividend Reinvestment Plan) automatically reinvests dividends into additional PSB Holdings 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 PSB Holdings to make $1,000/month in dividends?
At PSB Holdings's current yield of 1.83%, you would need a lump-sum investment of approximately $655,814 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
PSBQ Overview
Company profile, financial tools, and key metrics
PSBQ Revenue Counter
Earns $2.73 every second. See per minute, hour, and day.
PSBQ Earnings Counter
Earns $0.47 per second net profit. See per minute, hour, and day.
PSBQ Economic Scale
Vs Nauru's GDP. Compare with world economies.
PSBQ What If Invested
What if you had invested $1,000? See historical returns from any date.
PSBQ How It Makes Money
Discover visual breakdown of $85.99M in revenue — where it comes from and where it goes.
PSBQ Stock Seasonality
Best and worst months to invest. Historical monthly returns heatmap.
PSBQ Price Target Scenarios
Model bear, base, and bull cases with EPS growth and exit P/E — pre-filled from analysts and history.
PSBQ Daily Price Character
Steady · 17.2% historical win rate (green days). Streaks & record days.
PSBQ Buybacks
1.83% TTM buyback yield. Shareholder yield & SBC comparison.
PSBQ Stock Split History
4 splits on record. Dates, ratios, and cumulative multiple.
PSBQ Dividend Profile
Yield: 1.83%. Safety: 6/8. See full history.
PSBQ Dividend Calculator
How much dividend income would $1,000 have earned? Calculate from any date.
PSBQ Dividend Capture
Historical pre-ex touch stats, gap distribution, after-tax calculator, and a backtest simulator (limit-order vs MOC exit).
PSBQ Financials
Revenue, EPS, EBITDA, market cap, debt and balance sheet history with annual and quarterly data.