T-Mobile US (TMUS) Dividend Forecast & DRIP Calculator
Project future dividend income from T-Mobile US (TMUS) based on its historical growth rate. Toggle DRIP, add monthly contributions, and set custom growth assumptions.
TMUS
Results After 10 Years
Total Portfolio Value
$1,995.5699.6%
Annual Dividend Income
$39.8886.3%
Monthly Dividend Income
$3.3286.3%
Yield on Cost
3.99%
Total Return Breakdown
$1,996 (+99.6%)
Initial Investment
$1,000
50.1%
Additional Investments
$0
0.0%
Dividends
$294
14.7%
Stock Price Growth
$701
35.1%
Growth Projections
Total Portfolio Value ($)
Annual Dividend Income ($)
Monthly Dividend Income ($)
Yield on Cost (%)
Detailed Projections
Year 0
- Portfolio value
- $1,000.00
- Shares
- 5.26
- Annual DPS
- $3.8000
- Annual dividend
- $19.98
- Yield on cost
- 2.00%
- Stock price
- $190.16
- Total profit
- $0.00
Year 1
- Portfolio value
- $1,071.54
- Shares
- 5.37
- Annual DPS
- $3.9900
- Annual dividend
- $21.41
- Yield on cost
- 2.14%
- Annual investment
- $21.14
- Stock price
- $199.67
- Total profit
- $71.54
Year 2
- Portfolio value
- $1,148.19
- Shares
- 5.48
- Annual DPS
- $4.1895
- Annual dividend
- $22.94
- Yield on cost
- 2.29%
- Annual investment
- $22.66
- Stock price
- $209.65
- Total profit
- $148.19
Year 3
- Portfolio value
- $1,230.32
- Shares
- 5.59
- Annual DPS
- $4.3990
- Annual dividend
- $24.59
- Yield on cost
- 2.46%
- Annual investment
- $24.28
- Stock price
- $220.13
- Total profit
- $230.32
Year 4
- Portfolio value
- $1,318.34
- Shares
- 5.70
- Annual DPS
- $4.6189
- Annual dividend
- $26.34
- Yield on cost
- 2.63%
- Annual investment
- $26.01
- Stock price
- $231.14
- Total profit
- $318.34
Year 5
- Portfolio value
- $1,412.64
- Shares
- 5.82
- Annual DPS
- $4.8499
- Annual dividend
- $28.23
- Yield on cost
- 2.82%
- Annual investment
- $27.88
- Stock price
- $242.70
- Total profit
- $412.64
Year 6
- Portfolio value
- $1,513.70
- Shares
- 5.94
- Annual DPS
- $5.0924
- Annual dividend
- $30.25
- Yield on cost
- 3.02%
- Annual investment
- $29.87
- Stock price
- $254.83
- Total profit
- $513.70
Year 7
- Portfolio value
- $1,621.98
- Shares
- 6.06
- Annual DPS
- $5.3470
- Annual dividend
- $32.41
- Yield on cost
- 3.24%
- Annual investment
- $32.01
- Stock price
- $267.57
- Total profit
- $621.98
Year 8
- Portfolio value
- $1,738.01
- Shares
- 6.19
- Annual DPS
- $5.6143
- Annual dividend
- $34.73
- Yield on cost
- 3.47%
- Annual investment
- $34.30
- Stock price
- $280.95
- Total profit
- $738.01
Year 9
- Portfolio value
- $1,862.34
- Shares
- 6.31
- Annual DPS
- $5.8950
- Annual dividend
- $37.22
- Yield on cost
- 3.72%
- Annual investment
- $36.75
- Stock price
- $295.00
- Total profit
- $862.34
Year 10
- Portfolio value
- $1,995.56
- Shares
- 6.44
- Annual DPS
- $6.1898
- Annual dividend
- $39.88
- Yield on cost
- 3.99%
- Annual investment
- $39.38
- Stock price
- $309.75
- Total profit
- $995.56
| Year | Portfolio Value | Shares | Annual DPS | Annual Dividend | Yield on Cost | Annual Investment | Stock Price | Total Profit |
|---|---|---|---|---|---|---|---|---|
| 0 | $1,000.00 | 5.26 | $3.8000 | $19.98 | 2.00% | — | $190.16 | $0.00 |
| 1 | $1,071.54 | 5.37 | $3.9900 | $21.41 | 2.14% | $21.14 | $199.67 | $71.54 |
| 2 | $1,148.19 | 5.48 | $4.1895 | $22.94 | 2.29% | $22.66 | $209.65 | $148.19 |
| 3 | $1,230.32 | 5.59 | $4.3990 | $24.59 | 2.46% | $24.28 | $220.13 | $230.32 |
| 4 | $1,318.34 | 5.70 | $4.6189 | $26.34 | 2.63% | $26.01 | $231.14 | $318.34 |
| 5 | $1,412.64 | 5.82 | $4.8499 | $28.23 | 2.82% | $27.88 | $242.70 | $412.64 |
| 6 | $1,513.70 | 5.94 | $5.0924 | $30.25 | 3.02% | $29.87 | $254.83 | $513.70 |
| 7 | $1,621.98 | 6.06 | $5.3470 | $32.41 | 3.24% | $32.01 | $267.57 | $621.98 |
| 8 | $1,738.01 | 6.19 | $5.6143 | $34.73 | 3.47% | $34.30 | $280.95 | $738.01 |
| 9 | $1,862.34 | 6.31 | $5.8950 | $37.22 | 3.72% | $36.75 | $295.00 | $862.34 |
| 10 | $1,995.56 | 6.44 | $6.1898 | $39.88 | 3.99% | $39.38 | $309.75 | $995.56 |
Projected dividend income: DRIP vs no DRIP
| Year | Without DRIP ($) | With DRIP ($) |
|---|---|---|
| 1 | 20.98 | 21.41 |
| 2 | 22.03 | 22.94 |
| 3 | 23.13 | 24.59 |
| 4 | 24.29 | 26.34 |
| 5 | 25.50 | 28.23 |
| 6 | 26.78 | 30.25 |
| 7 | 28.12 | 32.41 |
| 8 | 29.52 | 34.73 |
| 9 | 31.00 | 37.22 |
| 10 | 32.55 | 39.88 |
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 | 2.10% |
| 3 | 2.31% |
| 5 | 2.55% |
| 10 | 3.26% |
| 15 | 4.15% |
| 20 | 5.30% |
Frequently asked questions
How much dividend income will T-Mobile US pay in 10 years?
Based on a $1,000 investment with historical annual dividend growth, T-Mobile US (TMUS) could generate $39.88/year in dividend income after 10 years (with DRIP enabled).
How does DRIP work with T-Mobile US dividends?
DRIP (Dividend Reinvestment Plan) automatically reinvests dividends into additional T-Mobile US 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 T-Mobile US to make $1,000/month in dividends?
At T-Mobile US's current yield of 2.00%, you would need a lump-sum investment of approximately $600,505 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
TMUS Overview
Company profile, financial tools, and key metrics
TMUS Revenue Counter
Earns $2,871 every second. See per minute, hour, and day.
TMUS Earnings Counter
Earns $334.32 per second net profit. See per minute, hour, and day.
TMUS Economic Scale
Exceeds Serbia's GDP. Compare with world economies.
TMUS What If Invested
What if you had invested $1,000? See historical returns from any date.
TMUS How It Makes Money
Discover visual breakdown of $90.53B in revenue — where it comes from and where it goes.
TMUS Stock Seasonality
Best and worst months to invest. Historical monthly returns heatmap.
TMUS Price Target Scenarios
Model bear, base, and bull cases with EPS growth and exit P/E — pre-filled from analysts and history.
TMUS Daily Price Character
Balanced · 51.9% historical win rate (green days). Streaks & record days.
TMUS Buybacks
5.33% TTM buyback yield. Shareholder yield & SBC comparison.
TMUS Stock Split History
1 split on record. Dates, ratios, and cumulative multiple.
TMUS Dividend Profile
Yield: 2.00%. Safety: 4/6. See full history.
TMUS Dividend Calculator
How much dividend income would $1,000 have earned? Calculate from any date.
TMUS Dividend Capture
Historical pre-ex touch stats, gap distribution, after-tax calculator, and a backtest simulator (limit-order vs MOC exit).
TMUS Financials
Revenue, EPS, EBITDA, market cap, debt and balance sheet history with annual and quarterly data.