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.
PSB Holdings
PSBQ
Results After 10 Years
Total Portfolio Value
$2,469.60147.0%
Annual Dividend Income
$123.90245.4%
Monthly Dividend Income
$10.33245.4%
Yield on Cost
12.39%
Total Return Breakdown
$2,470 (+147.0%)
Initial Investment
$1,000
40.5%
Additional Investments
$0
0.0%
Dividends
$693
28.1%
Stock Price Growth
$777
31.5%
Growth Projections
Total Portfolio Value ($)
Annual Dividend Income ($)
Monthly Dividend Income ($)
Yield on Cost (%)
Detailed Projections
Year 0
- Portfolio value
- $1,000.00
- Shares
- 36.67
- Annual DPS
- $0.8600
- Annual dividend
- $31.54
- Yield on cost
- 3.15%
- Stock price
- $27.27
- Total profit
- $0.00
Year 1
- Portfolio value
- $1,085.78
- Shares
- 37.92
- Annual DPS
- $0.9459
- Annual dividend
- $35.87
- Yield on cost
- 3.59%
- Annual investment
- $35.13
- Stock price
- $28.63
- Total profit
- $85.78
Year 2
- Portfolio value
- $1,180.79
- Shares
- 39.27
- Annual DPS
- $1.0404
- Annual dividend
- $40.86
- Yield on cost
- 4.09%
- Annual investment
- $39.98
- Stock price
- $30.07
- Total profit
- $180.79
Year 3
- Portfolio value
- $1,286.24
- Shares
- 40.74
- Annual DPS
- $1.1443
- Annual dividend
- $46.63
- Yield on cost
- 4.66%
- Annual investment
- $45.58
- Stock price
- $31.57
- Total profit
- $286.24
Year 4
- Portfolio value
- $1,403.55
- Shares
- 42.34
- Annual DPS
- $1.2587
- Annual dividend
- $53.30
- Yield on cost
- 5.33%
- Annual investment
- $52.04
- Stock price
- $33.15
- Total profit
- $403.55
Year 5
- Portfolio value
- $1,534.35
- Shares
- 44.09
- Annual DPS
- $1.3844
- Annual dividend
- $61.03
- Yield on cost
- 6.10%
- Annual investment
- $59.53
- Stock price
- $34.80
- Total profit
- $534.35
Year 6
- Portfolio value
- $1,680.54
- Shares
- 45.99
- Annual DPS
- $1.5227
- Annual dividend
- $70.02
- Yield on cost
- 7.00%
- Annual investment
- $68.22
- Stock price
- $36.54
- Total profit
- $680.54
Year 7
- Portfolio value
- $1,844.33
- Shares
- 48.06
- Annual DPS
- $1.6748
- Annual dividend
- $80.50
- Yield on cost
- 8.05%
- Annual investment
- $78.33
- Stock price
- $38.37
- Total profit
- $844.33
Year 8
- Portfolio value
- $2,028.32
- Shares
- 50.34
- Annual DPS
- $1.8421
- Annual dividend
- $92.74
- Yield on cost
- 9.27%
- Annual investment
- $90.12
- Stock price
- $40.29
- Total profit
- $1,028.32
Year 9
- Portfolio value
- $2,235.55
- Shares
- 52.84
- Annual DPS
- $2.0262
- Annual dividend
- $107.07
- Yield on cost
- 10.71%
- Annual investment
- $103.90
- Stock price
- $42.30
- Total profit
- $1,235.55
Year 10
- Portfolio value
- $2,469.60
- Shares
- 55.60
- Annual DPS
- $2.2286
- Annual dividend
- $123.90
- Yield on cost
- 12.39%
- Annual investment
- $120.07
- Stock price
- $44.42
- Total profit
- $1,469.60
| Year | Portfolio Value | Shares | Annual DPS | Annual Dividend | Yield on Cost | Annual Investment | Stock Price | Total Profit |
|---|---|---|---|---|---|---|---|---|
| 0 | $1,000.00 | 36.67 | $0.8600 | $31.54 | 3.15% | — | $27.27 | $0.00 |
| 1 | $1,085.78 | 37.92 | $0.9459 | $35.87 | 3.59% | $35.13 | $28.63 | $85.78 |
| 2 | $1,180.79 | 39.27 | $1.0404 | $40.86 | 4.09% | $39.98 | $30.07 | $180.79 |
| 3 | $1,286.24 | 40.74 | $1.1443 | $46.63 | 4.66% | $45.58 | $31.57 | $286.24 |
| 4 | $1,403.55 | 42.34 | $1.2587 | $53.30 | 5.33% | $52.04 | $33.15 | $403.55 |
| 5 | $1,534.35 | 44.09 | $1.3844 | $61.03 | 6.10% | $59.53 | $34.80 | $534.35 |
| 6 | $1,680.54 | 45.99 | $1.5227 | $70.02 | 7.00% | $68.22 | $36.54 | $680.54 |
| 7 | $1,844.33 | 48.06 | $1.6748 | $80.50 | 8.05% | $78.33 | $38.37 | $844.33 |
| 8 | $2,028.32 | 50.34 | $1.8421 | $92.74 | 9.27% | $90.12 | $40.29 | $1,028.32 |
| 9 | $2,235.55 | 52.84 | $2.0262 | $107.07 | 10.71% | $103.90 | $42.30 | $1,235.55 |
| 10 | $2,469.60 | 55.60 | $2.2286 | $123.90 | 12.39% | $120.07 | $44.42 | $1,469.60 |
Income Milestones
9
$100/year — reached in year 9Projected dividend income: DRIP vs no DRIP
Final-year advantageExtra income +$42.18 (51.6% vs no DRIP)Without DRIPWith DRIP
| Year | Without DRIP ($) | With DRIP ($) |
|---|---|---|
| 1 | 34.69 | 35.87 |
| 2 | 38.15 | 40.86 |
| 3 | 41.96 | 46.63 |
| 4 | 46.16 | 53.30 |
| 5 | 50.77 | 61.03 |
| 6 | 55.84 | 70.02 |
| 7 | 61.42 | 80.50 |
| 8 | 67.55 | 92.74 |
| 9 | 74.30 | 107.07 |
| 10 | 81.72 | 123.90 |
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 PSB Holdings pay in 10 years?
- Based on a $1,000 investment with 10.0% annual dividend growth, PSB Holdings (PSBQ) could generate $123.90/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 3.07%, you would need a lump-sum investment of approximately $391,326 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.