Smurfit Westrock (SW) Dividend Forecast & DRIP Calculator
Project future dividend income from Smurfit Westrock (SW) based on its -4.5% historical CAGR. Toggle DRIP, add monthly contributions, and set custom growth assumptions.
Results After 10 Years
Total Portfolio Value
$2,191.65119.2%
Annual Dividend Income
$40.26
Monthly Dividend Income
$3.35
Yield on Cost
4.03%
Total Return Breakdown
$2,192 (+119.2%)
Initial Investment
$1,000
45.6%
Additional Investments
$0
0.0%
Dividends
$436
19.9%
Stock Price Growth
$755
34.5%
Growth Projections
Total Portfolio Value ($)
Annual Dividend Income ($)
Monthly Dividend Income ($)
Yield on Cost (%)
Detailed Projections
Year 0
- Portfolio value
- $1,000.00
- Shares
- 26.93
- Annual DPS
- $1.7662
- Annual dividend
- $47.57
- Yield on cost
- 4.76%
- Stock price
- $37.13
- Total profit
- $0.00
Year 1
- Portfolio value
- $1,097.03
- Shares
- 28.14
- Annual DPS
- $1.6862
- Annual dividend
- $47.45
- Yield on cost
- 4.74%
- Annual investment
- $46.18
- Stock price
- $38.99
- Total profit
- $97.03
Year 2
- Portfolio value
- $1,198.71
- Shares
- 29.28
- Annual DPS
- $1.6098
- Annual dividend
- $47.14
- Yield on cost
- 4.71%
- Annual investment
- $45.99
- Stock price
- $40.94
- Total profit
- $198.71
Year 3
- Portfolio value
- $1,305.12
- Shares
- 30.36
- Annual DPS
- $1.5369
- Annual dividend
- $46.67
- Yield on cost
- 4.67%
- Annual investment
- $45.63
- Stock price
- $42.98
- Total profit
- $305.12
Year 4
- Portfolio value
- $1,416.32
- Shares
- 31.38
- Annual DPS
- $1.4673
- Annual dividend
- $46.05
- Yield on cost
- 4.60%
- Annual investment
- $45.11
- Stock price
- $45.13
- Total profit
- $416.32
Year 5
- Portfolio value
- $1,532.42
- Shares
- 32.34
- Annual DPS
- $1.4008
- Annual dividend
- $45.30
- Yield on cost
- 4.53%
- Annual investment
- $44.46
- Stock price
- $47.39
- Total profit
- $532.42
Year 6
- Portfolio value
- $1,653.54
- Shares
- 33.23
- Annual DPS
- $1.3373
- Annual dividend
- $44.44
- Yield on cost
- 4.44%
- Annual investment
- $43.70
- Stock price
- $49.76
- Total profit
- $653.54
Year 7
- Portfolio value
- $1,779.84
- Shares
- 34.07
- Annual DPS
- $1.2768
- Annual dividend
- $43.50
- Yield on cost
- 4.35%
- Annual investment
- $42.83
- Stock price
- $52.25
- Total profit
- $779.84
Year 8
- Portfolio value
- $1,911.49
- Shares
- 34.84
- Annual DPS
- $1.2189
- Annual dividend
- $42.47
- Yield on cost
- 4.25%
- Annual investment
- $41.88
- Stock price
- $54.86
- Total profit
- $911.49
Year 9
- Portfolio value
- $2,048.68
- Shares
- 35.57
- Annual DPS
- $1.1637
- Annual dividend
- $41.39
- Yield on cost
- 4.14%
- Annual investment
- $40.87
- Stock price
- $57.60
- Total profit
- $1,048.68
Year 10
- Portfolio value
- $2,191.65
- Shares
- 36.24
- Annual DPS
- $1.1110
- Annual dividend
- $40.26
- Yield on cost
- 4.03%
- Annual investment
- $39.80
- Stock price
- $60.48
- Total profit
- $1,191.65
| Year | Portfolio Value | Shares | Annual DPS | Annual Dividend | Yield on Cost | Annual Investment | Stock Price | Total Profit |
|---|---|---|---|---|---|---|---|---|
| 0 | $1,000.00 | 26.93 | $1.7662 | $47.57 | 4.76% | — | $37.13 | $0.00 |
| 1 | $1,097.03 | 28.14 | $1.6862 | $47.45 | 4.74% | $46.18 | $38.99 | $97.03 |
| 2 | $1,198.71 | 29.28 | $1.6098 | $47.14 | 4.71% | $45.99 | $40.94 | $198.71 |
| 3 | $1,305.12 | 30.36 | $1.5369 | $46.67 | 4.67% | $45.63 | $42.98 | $305.12 |
| 4 | $1,416.32 | 31.38 | $1.4673 | $46.05 | 4.60% | $45.11 | $45.13 | $416.32 |
| 5 | $1,532.42 | 32.34 | $1.4008 | $45.30 | 4.53% | $44.46 | $47.39 | $532.42 |
| 6 | $1,653.54 | 33.23 | $1.3373 | $44.44 | 4.44% | $43.70 | $49.76 | $653.54 |
| 7 | $1,779.84 | 34.07 | $1.2768 | $43.50 | 4.35% | $42.83 | $52.25 | $779.84 |
| 8 | $1,911.49 | 34.84 | $1.2189 | $42.47 | 4.25% | $41.88 | $54.86 | $911.49 |
| 9 | $2,048.68 | 35.57 | $1.1637 | $41.39 | 4.14% | $40.87 | $57.60 | $1,048.68 |
| 10 | $2,191.65 | 36.24 | $1.1110 | $40.26 | 4.03% | $39.80 | $60.48 | $1,191.65 |
Projected dividend income: DRIP vs no DRIP
| Year | Without DRIP ($) | With DRIP ($) |
|---|---|---|
| 1 | 45.41 | 47.45 |
| 2 | 43.36 | 47.14 |
| 3 | 41.39 | 46.67 |
| 4 | 39.52 | 46.05 |
| 5 | 37.73 | 45.30 |
| 6 | 36.02 | 44.44 |
| 7 | 34.39 | 43.50 |
| 8 | 32.83 | 42.47 |
| 9 | 31.34 | 41.39 |
| 10 | 29.92 | 40.26 |
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 | 4.54% |
| 3 | 4.14% |
| 5 | 3.77% |
| 10 | 2.99% |
| 15 | 2.37% |
| 20 | 1.88% |
Frequently asked questions
How much dividend income will Smurfit Westrock pay in 10 years?
Based on a $1,000 investment with -4.5% annual dividend growth, Smurfit Westrock (SW) could generate $40.26/year in dividend income after 10 years (with DRIP enabled).
What is Smurfit Westrock's projected dividend growth rate?
Smurfit Westrock (SW) has grown its dividend at a -4.5% 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 Smurfit Westrock dividends?
DRIP (Dividend Reinvestment Plan) automatically reinvests dividends into additional Smurfit Westrock 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 Smurfit Westrock to make $1,000/month in dividends?
At Smurfit Westrock's current yield of 4.76%, you would need a lump-sum investment of approximately $252,270 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
SW Overview
Company profile, financial tools, and key metrics
SW Revenue Counter
Earns $958.37 every second. See per minute, hour, and day.
SW Earnings Counter
Earns $11.78 per second net profit. See per minute, hour, and day.
SW Economic Scale
Exceeds Bosnia and Herzegovina's GDP. Compare with world economies.
SW What If Invested
What if you had invested $1,000? See historical returns from any date.
SW How It Makes Money
Discover visual breakdown of $30.22B in revenue — where it comes from and where it goes.
SW Stock Seasonality
Best and worst months to invest. Historical monthly returns heatmap.
SW Price Target Scenarios
Model bear, base, and bull cases with EPS growth and exit P/E — pre-filled from analysts and history.
SW Daily Price Character
Balanced · 48.0% historical win rate (green days). Streaks & record days.
SW Buybacks
Recent repurchase activity. Shareholder yield & SBC comparison.
SW Dividend Profile
Yield: 4.76%. Safety: 3/8. See full history.
SW Dividend Calculator
How much dividend income would $1,000 have earned? Calculate from any date.
SW Dividend Capture
Historical pre-ex touch stats, gap distribution, after-tax calculator, and a backtest simulator (limit-order vs MOC exit).
SW Financials
Revenue, EPS, EBITDA, market cap, debt and balance sheet history with annual and quarterly data.