TKO Group Holdings (TKO) Dividend Forecast & DRIP Calculator
Project future dividend income from TKO Group Holdings (TKO) based on its 36.8% historical CAGR. Toggle DRIP, add monthly contributions, and set custom growth assumptions.
Results After 10 Years
Total Portfolio Value
$3,572.89257.3%
Annual Dividend Income
$699.723514.3%
Monthly Dividend Income
$58.313514.3%
Yield on Cost
69.97%
Total Return Breakdown
$3,573 (+257.3%)
Initial Investment
$1,000
28.0%
Additional Investments
$0
0.0%
Dividends
$1,738
48.6%
Stock Price Growth
$835
23.4%
Growth Projections
Total Portfolio Value ($)
Annual Dividend Income ($)
Monthly Dividend Income ($)
Yield on Cost (%)
Detailed Projections
Year 0
- Portfolio value
- $1,000.00
- Shares
- 5.15
- Annual DPS
- $2.7000
- Annual dividend
- $13.90
- Yield on cost
- 1.39%
- Stock price
- $194.28
- Total profit
- $0.00
Year 1
- Portfolio value
- $1,069.50
- Shares
- 5.24
- Annual DPS
- $3.6936
- Annual dividend
- $19.36
- Yield on cost
- 1.94%
- Annual investment
- $19.14
- Stock price
- $203.99
- Total profit
- $69.50
Year 2
- Portfolio value
- $1,150.20
- Shares
- 5.37
- Annual DPS
- $5.0528
- Annual dividend
- $27.13
- Yield on cost
- 2.71%
- Annual investment
- $26.73
- Stock price
- $214.19
- Total profit
- $150.20
Year 3
- Portfolio value
- $1,245.96
- Shares
- 5.54
- Annual DPS
- $6.9123
- Annual dividend
- $38.29
- Yield on cost
- 3.83%
- Annual investment
- $37.56
- Stock price
- $224.90
- Total profit
- $245.96
Year 4
- Portfolio value
- $1,362.44
- Shares
- 5.77
- Annual DPS
- $9.4560
- Annual dividend
- $54.56
- Yield on cost
- 5.46%
- Annual investment
- $53.20
- Stock price
- $236.15
- Total profit
- $362.44
Year 5
- Portfolio value
- $1,508.11
- Shares
- 6.08
- Annual DPS
- $12.9358
- Annual dividend
- $78.68
- Yield on cost
- 7.87%
- Annual investment
- $76.15
- Stock price
- $247.96
- Total profit
- $508.11
Year 6
- Portfolio value
- $1,696.02
- Shares
- 6.51
- Annual DPS
- $17.6962
- Annual dividend
- $115.28
- Yield on cost
- 11.53%
- Annual investment
- $110.49
- Stock price
- $260.35
- Total profit
- $696.02
Year 7
- Portfolio value
- $1,946.97
- Shares
- 7.12
- Annual DPS
- $24.2084
- Annual dividend
- $172.41
- Yield on cost
- 17.24%
- Annual investment
- $163.17
- Stock price
- $273.37
- Total profit
- $946.97
Year 8
- Portfolio value
- $2,295.35
- Shares
- 8.00
- Annual DPS
- $33.1171
- Annual dividend
- $264.83
- Yield on cost
- 26.48%
- Annual investment
- $246.57
- Stock price
- $287.04
- Total profit
- $1,295.35
Year 9
- Portfolio value
- $2,800.85
- Shares
- 9.29
- Annual DPS
- $45.3042
- Annual dividend
- $421.01
- Yield on cost
- 42.10%
- Annual investment
- $383.84
- Stock price
- $301.39
- Total profit
- $1,800.85
Year 10
- Portfolio value
- $3,572.89
- Shares
- 11.29
- Annual DPS
- $61.9762
- Annual dividend
- $699.72
- Yield on cost
- 69.97%
- Annual investment
- $620.94
- Stock price
- $316.46
- Total profit
- $2,572.89
| Year | Portfolio Value | Shares | Annual DPS | Annual Dividend | Yield on Cost | Annual Investment | Stock Price | Total Profit |
|---|---|---|---|---|---|---|---|---|
| 0 | $1,000.00 | 5.15 | $2.7000 | $13.90 | 1.39% | — | $194.28 | $0.00 |
| 1 | $1,069.50 | 5.24 | $3.6936 | $19.36 | 1.94% | $19.14 | $203.99 | $69.50 |
| 2 | $1,150.20 | 5.37 | $5.0528 | $27.13 | 2.71% | $26.73 | $214.19 | $150.20 |
| 3 | $1,245.96 | 5.54 | $6.9123 | $38.29 | 3.83% | $37.56 | $224.90 | $245.96 |
| 4 | $1,362.44 | 5.77 | $9.4560 | $54.56 | 5.46% | $53.20 | $236.15 | $362.44 |
| 5 | $1,508.11 | 6.08 | $12.9358 | $78.68 | 7.87% | $76.15 | $247.96 | $508.11 |
| 6 | $1,696.02 | 6.51 | $17.6962 | $115.28 | 11.53% | $110.49 | $260.35 | $696.02 |
| 7 | $1,946.97 | 7.12 | $24.2084 | $172.41 | 17.24% | $163.17 | $273.37 | $946.97 |
| 8 | $2,295.35 | 8.00 | $33.1171 | $264.83 | 26.48% | $246.57 | $287.04 | $1,295.35 |
| 9 | $2,800.85 | 9.29 | $45.3042 | $421.01 | 42.10% | $383.84 | $301.39 | $1,800.85 |
| 10 | $3,572.89 | 11.29 | $61.9762 | $699.72 | 69.97% | $620.94 | $316.46 | $2,572.89 |
Income Milestones
Projected dividend income: DRIP vs no DRIP
| Year | Without DRIP ($) | With DRIP ($) |
|---|---|---|
| 1 | 19.01 | 19.36 |
| 2 | 26.01 | 27.13 |
| 3 | 35.58 | 38.29 |
| 4 | 48.67 | 54.56 |
| 5 | 66.58 | 78.68 |
| 6 | 91.09 | 115.28 |
| 7 | 124.61 | 172.41 |
| 8 | 170.46 | 264.83 |
| 9 | 233.19 | 421.01 |
| 10 | 319.00 | 699.72 |
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 | 1.90% |
| 3 | 3.56% |
| 5 | 6.66% |
| 10 | 31.90% |
| 15 | 152.84% |
| 20 | 732.25% |
Frequently asked questions
How much dividend income will TKO Group Holdings pay in 10 years?
Based on a $1,000 investment with 36.8% annual dividend growth, TKO Group Holdings (TKO) could generate $699.72/year in dividend income after 10 years (with DRIP enabled).
What is TKO Group Holdings's projected dividend growth rate?
TKO Group Holdings (TKO) has grown its dividend at a 36.8% 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 TKO Group Holdings dividends?
DRIP (Dividend Reinvestment Plan) automatically reinvests dividends into additional TKO Group 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 TKO Group Holdings to make $1,000/month in dividends?
At TKO Group Holdings's current yield of 1.39%, you would need a lump-sum investment of approximately $863,467 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
TKO Overview
Company profile, financial tools, and key metrics
TKO Revenue Counter
Earns $160.55 every second. See per minute, hour, and day.
TKO Earnings Counter
Earns $7.18 per second net profit. See per minute, hour, and day.
TKO Economic Scale
Exceeds Eswatini's GDP. Compare with world economies.
TKO What If Invested
What if you had invested $1,000? See historical returns from any date.
TKO How It Makes Money
Discover visual breakdown of $5.06B in revenue — where it comes from and where it goes.
TKO Stock Seasonality
Best and worst months to invest. Historical monthly returns heatmap.
TKO Price Target Scenarios
Model bear, base, and bull cases with EPS growth and exit P/E — pre-filled from analysts and history.
TKO Daily Price Character
Balanced · 53.0% historical win rate (green days). Streaks & record days.
TKO Buybacks
10.94% TTM buyback yield. Shareholder yield & SBC comparison.
TKO Dividend Profile
Yield: 1.39%. Safety: 4/8. See full history.
TKO Dividend Calculator
How much dividend income would $1,000 have earned? Calculate from any date.
TKO Dividend Capture
Historical pre-ex touch stats, gap distribution, after-tax calculator, and a backtest simulator (limit-order vs MOC exit).
TKO Financials
Revenue, EPS, EBITDA, market cap, debt and balance sheet history with annual and quarterly data.