Molson Coors Beverage (TAP) Dividend Forecast & DRIP Calculator
Project future dividend income from Molson Coors Beverage (TAP) based on its 27.0% historical CAGR. Toggle DRIP, add monthly contributions, and set custom growth assumptions.
Results After 10 Years
Total Portfolio Value
$6,907.24590.7%
Annual Dividend Income
$2,039.413343.2%
Monthly Dividend Income
$169.953343.2%
Yield on Cost
203.94%
Total Return Breakdown
$6,907 (+590.7%)
Initial Investment
$1,000
14.5%
Additional Investments
$0
0.0%
Dividends
$4,719
68.3%
Stock Price Growth
$1,189
17.2%
Growth Projections
Total Portfolio Value ($)
Annual Dividend Income ($)
Monthly Dividend Income ($)
Yield on Cost (%)
Detailed Projections
Year 0
- Portfolio value
- $1,000.00
- Shares
- 23.39
- Annual DPS
- $1.8900
- Annual dividend
- $44.20
- Yield on cost
- 4.42%
- Stock price
- $42.76
- Total profit
- $0.00
Year 1
- Portfolio value
- $1,108.34
- Shares
- 24.69
- Annual DPS
- $2.3995
- Annual dividend
- $59.23
- Yield on cost
- 5.92%
- Annual investment
- $57.28
- Stock price
- $44.90
- Total profit
- $108.34
Year 2
- Portfolio value
- $1,242.26
- Shares
- 26.35
- Annual DPS
- $3.0465
- Annual dividend
- $80.28
- Yield on cost
- 8.03%
- Annual investment
- $77.10
- Stock price
- $47.14
- Total profit
- $242.26
Year 3
- Portfolio value
- $1,411.33
- Shares
- 28.51
- Annual DPS
- $3.8678
- Annual dividend
- $110.28
- Yield on cost
- 11.03%
- Annual investment
- $105.03
- Stock price
- $49.50
- Total profit
- $411.33
Year 4
- Portfolio value
- $1,629.73
- Shares
- 31.36
- Annual DPS
- $4.9105
- Annual dividend
- $153.97
- Yield on cost
- 15.40%
- Annual investment
- $145.19
- Stock price
- $51.98
- Total profit
- $629.73
Year 5
- Portfolio value
- $1,919.19
- Shares
- 35.17
- Annual DPS
- $6.2344
- Annual dividend
- $219.24
- Yield on cost
- 21.92%
- Annual investment
- $204.27
- Stock price
- $54.57
- Total profit
- $919.19
Year 6
- Portfolio value
- $2,313.98
- Shares
- 40.38
- Annual DPS
- $7.9152
- Annual dividend
- $319.63
- Yield on cost
- 31.96%
- Annual investment
- $293.54
- Stock price
- $57.30
- Total profit
- $1,313.98
Year 7
- Portfolio value
- $2,870.13
- Shares
- 47.70
- Annual DPS
- $10.0492
- Annual dividend
- $479.37
- Yield on cost
- 47.94%
- Annual investment
- $432.71
- Stock price
- $60.17
- Total profit
- $1,870.13
Year 8
- Portfolio value
- $3,683.02
- Shares
- 58.30
- Annual DPS
- $12.7584
- Annual dividend
- $743.79
- Yield on cost
- 74.38%
- Annual investment
- $657.68
- Stock price
- $63.18
- Total profit
- $2,683.02
Year 9
- Portfolio value
- $4,922.49
- Shares
- 74.21
- Annual DPS
- $16.1981
- Annual dividend
- $1,202.01
- Yield on cost
- 120.20%
- Annual investment
- $1,037.05
- Stock price
- $66.33
- Total profit
- $3,922.49
Year 10
- Portfolio value
- $6,907.24
- Shares
- 99.17
- Annual DPS
- $20.5651
- Annual dividend
- $2,039.41
- Yield on cost
- 203.94%
- Annual investment
- $1,708.85
- Stock price
- $69.65
- Total profit
- $5,907.24
| Year | Portfolio Value | Shares | Annual DPS | Annual Dividend | Yield on Cost | Annual Investment | Stock Price | Total Profit |
|---|---|---|---|---|---|---|---|---|
| 0 | $1,000.00 | 23.39 | $1.8900 | $44.20 | 4.42% | — | $42.76 | $0.00 |
| 1 | $1,108.34 | 24.69 | $2.3995 | $59.23 | 5.92% | $57.28 | $44.90 | $108.34 |
| 2 | $1,242.26 | 26.35 | $3.0465 | $80.28 | 8.03% | $77.10 | $47.14 | $242.26 |
| 3 | $1,411.33 | 28.51 | $3.8678 | $110.28 | 11.03% | $105.03 | $49.50 | $411.33 |
| 4 | $1,629.73 | 31.36 | $4.9105 | $153.97 | 15.40% | $145.19 | $51.98 | $629.73 |
| 5 | $1,919.19 | 35.17 | $6.2344 | $219.24 | 21.92% | $204.27 | $54.57 | $919.19 |
| 6 | $2,313.98 | 40.38 | $7.9152 | $319.63 | 31.96% | $293.54 | $57.30 | $1,313.98 |
| 7 | $2,870.13 | 47.70 | $10.0492 | $479.37 | 47.94% | $432.71 | $60.17 | $1,870.13 |
| 8 | $3,683.02 | 58.30 | $12.7584 | $743.79 | 74.38% | $657.68 | $63.18 | $2,683.02 |
| 9 | $4,922.49 | 74.21 | $16.1981 | $1,202.01 | 120.20% | $1,037.05 | $66.33 | $3,922.49 |
| 10 | $6,907.24 | 99.17 | $20.5651 | $2,039.41 | 203.94% | $1,708.85 | $69.65 | $5,907.24 |
Income Milestones
Projected dividend income: DRIP vs no DRIP
| Year | Without DRIP ($) | With DRIP ($) |
|---|---|---|
| 1 | 56.12 | 59.23 |
| 2 | 71.25 | 80.28 |
| 3 | 90.45 | 110.28 |
| 4 | 114.84 | 153.97 |
| 5 | 145.80 | 219.24 |
| 6 | 185.11 | 319.63 |
| 7 | 235.01 | 479.37 |
| 8 | 298.37 | 743.79 |
| 9 | 378.81 | 1202.01 |
| 10 | 480.94 | 2039.41 |
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 | 5.61% |
| 3 | 9.05% |
| 5 | 14.58% |
| 10 | 48.09% |
| 15 | 158.65% |
| 20 | 523.31% |
Frequently asked questions
How much dividend income will Molson Coors Beverage pay in 10 years?
Based on a $1,000 investment with 27.0% annual dividend growth, Molson Coors Beverage (TAP) could generate $2039.41/year in dividend income after 10 years (with DRIP enabled).
What is Molson Coors Beverage's projected dividend growth rate?
Molson Coors Beverage (TAP) has grown its dividend at a 27.0% 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 Molson Coors Beverage dividends?
DRIP (Dividend Reinvestment Plan) automatically reinvests dividends into additional Molson Coors Beverage 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 Molson Coors Beverage to make $1,000/month in dividends?
At Molson Coors Beverage's current yield of 4.42%, you would need a lump-sum investment of approximately $271,492 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
TAP Overview
Company profile, financial tools, and key metrics
TAP Revenue Counter
Earns $354.76 every second. See per minute, hour, and day.
TAP Earnings Counter
Loses −$66.89 per second. See per minute, hour, and day.
TAP Economic Scale
Exceeds Monaco's GDP. Compare with world economies.
TAP What If Invested
What if you had invested $1,000? See historical returns from any date.
TAP How It Makes Money
Discover visual breakdown of $11.19B in revenue — where it comes from and where it goes.
TAP Stock Seasonality
Best and worst months to invest. Historical monthly returns heatmap.
TAP Price Target Scenarios
Model bear, base, and bull cases with EPS growth and exit P/E — pre-filled from analysts and history.
TAP Daily Price Character
Balanced · 45.2% historical win rate (green days). Streaks & record days.
TAP Buybacks
9.30% TTM buyback yield. Shareholder yield & SBC comparison.
TAP Stock Split History
1 split on record. Dates, ratios, and cumulative multiple.
TAP Dividend Profile
Yield: 4.42%. Safety: 4/8. See full history.
TAP Dividend Calculator
How much dividend income would $1,000 have earned? Calculate from any date.
TAP Dividend Capture
Historical pre-ex touch stats, gap distribution, after-tax calculator, and a backtest simulator (limit-order vs MOC exit).
TAP Financials
Revenue, EPS, EBITDA, market cap, debt and balance sheet history with annual and quarterly data.