Sherwin-Williams (SHW) Dividend Forecast & DRIP Calculator
Project future dividend income from Sherwin-Williams (SHW) based on its 12.1% historical CAGR. Toggle DRIP, add monthly contributions, and set custom growth assumptions.
Results After 10 Years
Total Portfolio Value
$1,888.0888.8%
Annual Dividend Income
$36.14220.1%
Monthly Dividend Income
$3.01220.1%
Yield on Cost
3.61%
Total Return Breakdown
$1,888 (+88.8%)
Initial Investment
$1,000
53.0%
Additional Investments
$0
0.0%
Dividends
$213
11.3%
Stock Price Growth
$675
35.8%
Growth Projections
Total Portfolio Value ($)
Annual Dividend Income ($)
Monthly Dividend Income ($)
Yield on Cost (%)
Detailed Projections
Year 0
- Portfolio value
- $1,000.00
- Shares
- 3.14
- Annual DPS
- $3.1700
- Annual dividend
- $9.97
- Yield on cost
- 1.00%
- Stock price
- $318.00
- Total profit
- $0.00
Year 1
- Portfolio value
- $1,061.43
- Shares
- 3.18
- Annual DPS
- $3.5529
- Annual dividend
- $11.29
- Yield on cost
- 1.13%
- Annual investment
- $11.22
- Stock price
- $333.90
- Total profit
- $61.43
Year 2
- Portfolio value
- $1,127.45
- Shares
- 3.22
- Annual DPS
- $3.9821
- Annual dividend
- $12.81
- Yield on cost
- 1.28%
- Annual investment
- $12.71
- Stock price
- $350.60
- Total profit
- $127.45
Year 3
- Portfolio value
- $1,198.51
- Shares
- 3.26
- Annual DPS
- $4.4632
- Annual dividend
- $14.53
- Yield on cost
- 1.45%
- Annual investment
- $14.42
- Stock price
- $368.12
- Total profit
- $198.51
Year 4
- Portfolio value
- $1,275.10
- Shares
- 3.30
- Annual DPS
- $5.0023
- Annual dividend
- $16.50
- Yield on cost
- 1.65%
- Annual investment
- $16.37
- Stock price
- $386.53
- Total profit
- $275.10
Year 5
- Portfolio value
- $1,357.80
- Shares
- 3.35
- Annual DPS
- $5.6066
- Annual dividend
- $18.76
- Yield on cost
- 1.88%
- Annual investment
- $18.59
- Stock price
- $405.86
- Total profit
- $357.80
Year 6
- Portfolio value
- $1,447.22
- Shares
- 3.40
- Annual DPS
- $6.2839
- Annual dividend
- $21.34
- Yield on cost
- 2.13%
- Annual investment
- $21.14
- Stock price
- $426.15
- Total profit
- $447.22
Year 7
- Portfolio value
- $1,544.09
- Shares
- 3.45
- Annual DPS
- $7.0430
- Annual dividend
- $24.30
- Yield on cost
- 2.43%
- Annual investment
- $24.06
- Stock price
- $447.46
- Total profit
- $544.09
Year 8
- Portfolio value
- $1,649.22
- Shares
- 3.51
- Annual DPS
- $7.8938
- Annual dividend
- $27.71
- Yield on cost
- 2.77%
- Annual investment
- $27.42
- Stock price
- $469.83
- Total profit
- $649.22
Year 9
- Portfolio value
- $1,763.53
- Shares
- 3.57
- Annual DPS
- $8.8473
- Annual dividend
- $31.63
- Yield on cost
- 3.16%
- Annual investment
- $31.27
- Stock price
- $493.32
- Total profit
- $763.53
Year 10
- Portfolio value
- $1,888.08
- Shares
- 3.65
- Annual DPS
- $9.9161
- Annual dividend
- $36.14
- Yield on cost
- 3.61%
- Annual investment
- $35.71
- Stock price
- $517.99
- Total profit
- $888.08
| Year | Portfolio Value | Shares | Annual DPS | Annual Dividend | Yield on Cost | Annual Investment | Stock Price | Total Profit |
|---|---|---|---|---|---|---|---|---|
| 0 | $1,000.00 | 3.14 | $3.1700 | $9.97 | 1.00% | — | $318.00 | $0.00 |
| 1 | $1,061.43 | 3.18 | $3.5529 | $11.29 | 1.13% | $11.22 | $333.90 | $61.43 |
| 2 | $1,127.45 | 3.22 | $3.9821 | $12.81 | 1.28% | $12.71 | $350.60 | $127.45 |
| 3 | $1,198.51 | 3.26 | $4.4632 | $14.53 | 1.45% | $14.42 | $368.12 | $198.51 |
| 4 | $1,275.10 | 3.30 | $5.0023 | $16.50 | 1.65% | $16.37 | $386.53 | $275.10 |
| 5 | $1,357.80 | 3.35 | $5.6066 | $18.76 | 1.88% | $18.59 | $405.86 | $357.80 |
| 6 | $1,447.22 | 3.40 | $6.2839 | $21.34 | 2.13% | $21.14 | $426.15 | $447.22 |
| 7 | $1,544.09 | 3.45 | $7.0430 | $24.30 | 2.43% | $24.06 | $447.46 | $544.09 |
| 8 | $1,649.22 | 3.51 | $7.8938 | $27.71 | 2.77% | $27.42 | $469.83 | $649.22 |
| 9 | $1,763.53 | 3.57 | $8.8473 | $31.63 | 3.16% | $31.27 | $493.32 | $763.53 |
| 10 | $1,888.08 | 3.65 | $9.9161 | $36.14 | 3.61% | $35.71 | $517.99 | $888.08 |
Projected dividend income: DRIP vs no DRIP
Final-year advantageExtra income +$4.96 (15.9% vs no DRIP)Without DRIPWith DRIP
| Year | Without DRIP ($) | With DRIP ($) |
|---|---|---|
| 1 | 11.17 | 11.29 |
| 2 | 12.52 | 12.81 |
| 3 | 14.04 | 14.53 |
| 4 | 15.73 | 16.50 |
| 5 | 17.63 | 18.76 |
| 6 | 19.76 | 21.34 |
| 7 | 22.15 | 24.30 |
| 8 | 24.82 | 27.71 |
| 9 | 27.82 | 31.63 |
| 10 | 31.18 | 36.14 |
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 Sherwin-Williams pay in 10 years?
- Based on a $1,000 investment with 12.1% annual dividend growth, Sherwin-Williams (SHW) could generate $36.14/year in dividend income after 10 years (with DRIP enabled).
What is Sherwin-Williams's projected dividend growth rate?
- Sherwin-Williams (SHW) has grown its dividend at a 12.1% 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 Sherwin-Williams dividends?
- DRIP (Dividend Reinvestment Plan) automatically reinvests dividends into additional Sherwin-Williams 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 Sherwin-Williams to make $1,000/month in dividends?
- At Sherwin-Williams's current yield of 1.00%, you would need a lump-sum investment of approximately $1,203,785 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.