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.
T-Mobile US
TMUS
Results After 10 Years
Total Portfolio Value
$1,973.1397.3%
Annual Dividend Income
$37.2384.4%
Monthly Dividend Income
$3.1084.4%
Yield on Cost
3.72%
Total Return Breakdown
$1,973 (+97.3%)
Initial Investment
$1,000
50.7%
Additional Investments
$0
0.0%
Dividends
$276
14.0%
Stock Price Growth
$697
35.3%
Growth Projections
Total Portfolio Value ($)
Annual Dividend Income ($)
Monthly Dividend Income ($)
Yield on Cost (%)
Detailed Projections
Year 0
- Portfolio value
- $1,000.00
- Shares
- 4.97
- Annual DPS
- $3.8000
- Annual dividend
- $18.87
- Yield on cost
- 1.89%
- Stock price
- $201.40
- Total profit
- $0.00
Year 1
- Portfolio value
- $1,070.32
- Shares
- 5.06
- Annual DPS
- $3.9900
- Annual dividend
- $20.19
- Yield on cost
- 2.02%
- Annual investment
- $19.96
- Stock price
- $211.47
- Total profit
- $70.32
Year 2
- Portfolio value
- $1,145.60
- Shares
- 5.16
- Annual DPS
- $4.1895
- Annual dividend
- $21.62
- Yield on cost
- 2.16%
- Annual investment
- $21.36
- Stock price
- $222.04
- Total profit
- $145.60
Year 3
- Portfolio value
- $1,226.16
- Shares
- 5.26
- Annual DPS
- $4.3990
- Annual dividend
- $23.14
- Yield on cost
- 2.31%
- Annual investment
- $22.86
- Stock price
- $233.15
- Total profit
- $226.16
Year 4
- Portfolio value
- $1,312.39
- Shares
- 5.36
- Annual DPS
- $4.6189
- Annual dividend
- $24.76
- Yield on cost
- 2.48%
- Annual investment
- $24.47
- Stock price
- $244.80
- Total profit
- $312.39
Year 5
- Portfolio value
- $1,404.68
- Shares
- 5.46
- Annual DPS
- $4.8499
- Annual dividend
- $26.50
- Yield on cost
- 2.65%
- Annual investment
- $26.19
- Stock price
- $257.04
- Total profit
- $404.68
Year 6
- Portfolio value
- $1,503.47
- Shares
- 5.57
- Annual DPS
- $5.0924
- Annual dividend
- $28.37
- Yield on cost
- 2.84%
- Annual investment
- $28.03
- Stock price
- $269.90
- Total profit
- $503.47
Year 7
- Portfolio value
- $1,609.20
- Shares
- 5.68
- Annual DPS
- $5.3470
- Annual dividend
- $30.36
- Yield on cost
- 3.04%
- Annual investment
- $30.00
- Stock price
- $283.39
- Total profit
- $609.20
Year 8
- Portfolio value
- $1,722.36
- Shares
- 5.79
- Annual DPS
- $5.6143
- Annual dividend
- $32.50
- Yield on cost
- 3.25%
- Annual investment
- $32.11
- Stock price
- $297.56
- Total profit
- $722.36
Year 9
- Portfolio value
- $1,843.49
- Shares
- 5.90
- Annual DPS
- $5.8950
- Annual dividend
- $34.78
- Yield on cost
- 3.48%
- Annual investment
- $34.37
- Stock price
- $312.44
- Total profit
- $843.49
Year 10
- Portfolio value
- $1,973.13
- Shares
- 6.01
- Annual DPS
- $6.1898
- Annual dividend
- $37.23
- Yield on cost
- 3.72%
- Annual investment
- $36.79
- Stock price
- $328.06
- Total profit
- $973.13
| Year | Portfolio Value | Shares | Annual DPS | Annual Dividend | Yield on Cost | Annual Investment | Stock Price | Total Profit |
|---|---|---|---|---|---|---|---|---|
| 0 | $1,000.00 | 4.97 | $3.8000 | $18.87 | 1.89% | — | $201.40 | $0.00 |
| 1 | $1,070.32 | 5.06 | $3.9900 | $20.19 | 2.02% | $19.96 | $211.47 | $70.32 |
| 2 | $1,145.60 | 5.16 | $4.1895 | $21.62 | 2.16% | $21.36 | $222.04 | $145.60 |
| 3 | $1,226.16 | 5.26 | $4.3990 | $23.14 | 2.31% | $22.86 | $233.15 | $226.16 |
| 4 | $1,312.39 | 5.36 | $4.6189 | $24.76 | 2.48% | $24.47 | $244.80 | $312.39 |
| 5 | $1,404.68 | 5.46 | $4.8499 | $26.50 | 2.65% | $26.19 | $257.04 | $404.68 |
| 6 | $1,503.47 | 5.57 | $5.0924 | $28.37 | 2.84% | $28.03 | $269.90 | $503.47 |
| 7 | $1,609.20 | 5.68 | $5.3470 | $30.36 | 3.04% | $30.00 | $283.39 | $609.20 |
| 8 | $1,722.36 | 5.79 | $5.6143 | $32.50 | 3.25% | $32.11 | $297.56 | $722.36 |
| 9 | $1,843.49 | 5.90 | $5.8950 | $34.78 | 3.48% | $34.37 | $312.44 | $843.49 |
| 10 | $1,973.13 | 6.01 | $6.1898 | $37.23 | 3.72% | $36.79 | $328.06 | $973.13 |
Projected dividend income: DRIP vs no DRIP
Final-year advantageExtra income +$6.50 (21.1% vs no DRIP)Without DRIPWith DRIP
| Year | Without DRIP ($) | With DRIP ($) |
|---|---|---|
| 1 | 19.81 | 20.19 |
| 2 | 20.80 | 21.62 |
| 3 | 21.84 | 23.14 |
| 4 | 22.93 | 24.76 |
| 5 | 24.08 | 26.50 |
| 6 | 25.28 | 28.37 |
| 7 | 26.55 | 30.36 |
| 8 | 27.88 | 32.50 |
| 9 | 29.27 | 34.78 |
| 10 | 30.73 | 37.23 |
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 T-Mobile US pay in 10 years?
- Based on a $1,000 investment with historical annual dividend growth, T-Mobile US (TMUS) could generate $37.23/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 1.89%, you would need a lump-sum investment of approximately $636,000 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.