Snap-on (SNA) Dividend Forecast & DRIP Calculator
Project future dividend income from Snap-on (SNA) based on its 14.7% historical CAGR. Toggle DRIP, add monthly contributions, and set custom growth assumptions.
Snap-on
SNA
Results After 10 Years
Total Portfolio Value
$2,491.71149.2%
Annual Dividend Income
$150.53409.6%
Monthly Dividend Income
$12.54409.6%
Yield on Cost
15.05%
Total Return Breakdown
$2,492 (+149.2%)
Initial Investment
$1,000
40.1%
Additional Investments
$0
0.0%
Dividends
$722
29.0%
Stock Price Growth
$769
30.9%
Growth Projections
Total Portfolio Value ($)
Annual Dividend Income ($)
Monthly Dividend Income ($)
Yield on Cost (%)
Detailed Projections
Year 0
- Portfolio value
- $1,000.00
- Shares
- 2.74
- Annual DPS
- $9.1600
- Annual dividend
- $25.06
- Yield on cost
- 2.51%
- Stock price
- $365.58
- Total profit
- $0.00
Year 1
- Portfolio value
- $1,079.57
- Shares
- 2.81
- Annual DPS
- $10.5029
- Annual dividend
- $29.54
- Yield on cost
- 2.95%
- Annual investment
- $29.03
- Stock price
- $383.86
- Total profit
- $79.57
Year 2
- Portfolio value
- $1,168.44
- Shares
- 2.90
- Annual DPS
- $12.0426
- Annual dividend
- $34.91
- Yield on cost
- 3.49%
- Annual investment
- $34.26
- Stock price
- $403.05
- Total profit
- $168.44
Year 3
- Portfolio value
- $1,268.15
- Shares
- 3.00
- Annual DPS
- $13.8080
- Annual dividend
- $41.38
- Yield on cost
- 4.14%
- Annual investment
- $40.54
- Stock price
- $423.20
- Total profit
- $268.15
Year 4
- Portfolio value
- $1,380.54
- Shares
- 3.11
- Annual DPS
- $15.8323
- Annual dividend
- $49.19
- Yield on cost
- 4.92%
- Annual investment
- $48.10
- Stock price
- $444.36
- Total profit
- $380.54
Year 5
- Portfolio value
- $1,507.87
- Shares
- 3.23
- Annual DPS
- $18.1533
- Annual dividend
- $58.67
- Yield on cost
- 5.87%
- Annual investment
- $57.25
- Stock price
- $466.58
- Total profit
- $507.87
Year 6
- Portfolio value
- $1,652.90
- Shares
- 3.37
- Annual DPS
- $20.8146
- Annual dividend
- $70.23
- Yield on cost
- 7.02%
- Annual investment
- $68.38
- Stock price
- $489.91
- Total profit
- $652.90
Year 7
- Portfolio value
- $1,819.02
- Shares
- 3.54
- Annual DPS
- $23.8660
- Annual dividend
- $84.39
- Yield on cost
- 8.44%
- Annual investment
- $81.97
- Stock price
- $514.41
- Total profit
- $819.02
Year 8
- Portfolio value
- $2,010.46
- Shares
- 3.72
- Annual DPS
- $27.3647
- Annual dividend
- $101.86
- Yield on cost
- 10.19%
- Annual investment
- $98.67
- Stock price
- $540.13
- Total profit
- $1,010.46
Year 9
- Portfolio value
- $2,232.47
- Shares
- 3.94
- Annual DPS
- $31.3764
- Annual dividend
- $123.51
- Yield on cost
- 12.35%
- Annual investment
- $119.31
- Stock price
- $567.13
- Total profit
- $1,232.47
Year 10
- Portfolio value
- $2,491.71
- Shares
- 4.18
- Annual DPS
- $35.9762
- Annual dividend
- $150.53
- Yield on cost
- 15.05%
- Annual investment
- $144.95
- Stock price
- $595.49
- Total profit
- $1,491.71
| Year | Portfolio Value | Shares | Annual DPS | Annual Dividend | Yield on Cost | Annual Investment | Stock Price | Total Profit |
|---|---|---|---|---|---|---|---|---|
| 0 | $1,000.00 | 2.74 | $9.1600 | $25.06 | 2.51% | — | $365.58 | $0.00 |
| 1 | $1,079.57 | 2.81 | $10.5029 | $29.54 | 2.95% | $29.03 | $383.86 | $79.57 |
| 2 | $1,168.44 | 2.90 | $12.0426 | $34.91 | 3.49% | $34.26 | $403.05 | $168.44 |
| 3 | $1,268.15 | 3.00 | $13.8080 | $41.38 | 4.14% | $40.54 | $423.20 | $268.15 |
| 4 | $1,380.54 | 3.11 | $15.8323 | $49.19 | 4.92% | $48.10 | $444.36 | $380.54 |
| 5 | $1,507.87 | 3.23 | $18.1533 | $58.67 | 5.87% | $57.25 | $466.58 | $507.87 |
| 6 | $1,652.90 | 3.37 | $20.8146 | $70.23 | 7.02% | $68.38 | $489.91 | $652.90 |
| 7 | $1,819.02 | 3.54 | $23.8660 | $84.39 | 8.44% | $81.97 | $514.41 | $819.02 |
| 8 | $2,010.46 | 3.72 | $27.3647 | $101.86 | 10.19% | $98.67 | $540.13 | $1,010.46 |
| 9 | $2,232.47 | 3.94 | $31.3764 | $123.51 | 12.35% | $119.31 | $567.13 | $1,232.47 |
| 10 | $2,491.71 | 4.18 | $35.9762 | $150.53 | 15.05% | $144.95 | $595.49 | $1,491.71 |
Income Milestones
8
$100/year — reached in year 8Projected dividend income: DRIP vs no DRIP
Final-year advantageExtra income +$52.12 (53.0% vs no DRIP)Without DRIPWith DRIP
| Year | Without DRIP ($) | With DRIP ($) |
|---|---|---|
| 1 | 28.73 | 29.54 |
| 2 | 32.94 | 34.91 |
| 3 | 37.77 | 41.38 |
| 4 | 43.31 | 49.19 |
| 5 | 49.66 | 58.67 |
| 6 | 56.94 | 70.23 |
| 7 | 65.28 | 84.39 |
| 8 | 74.85 | 101.86 |
| 9 | 85.83 | 123.51 |
| 10 | 98.41 | 150.53 |
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 Snap-on pay in 10 years?
- Based on a $1,000 investment with 14.7% annual dividend growth, Snap-on (SNA) could generate $150.53/year in dividend income after 10 years (with DRIP enabled).
What is Snap-on's projected dividend growth rate?
- Snap-on (SNA) has grown its dividend at a 14.7% 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 Snap-on dividends?
- DRIP (Dividend Reinvestment Plan) automatically reinvests dividends into additional Snap-on 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 Snap-on to make $1,000/month in dividends?
- At Snap-on's current yield of 2.51%, you would need a lump-sum investment of approximately $478,926 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.