Ticker League

Dividend Forecast for Tractor Supply (TSCO)

Project future dividend income from Tractor Supply (TSCO). Toggle DRIP, monthly contributions, and custom growth assumptions.

Position

Starting investment and current stock price.

Latest market close: $32.26

Investment, stock price, and share count are tied together (investment = shares × price). Editing one updates the others so they stay in sync.

Growth assumptions

Projected dividend and price appreciation rates.

Default reflects historical 5Y CAGR (~25.1%).

A general long-term market assumption (5%), not specific to this stock. Adjust to your own outlook.

Settings

Tax rate, payout frequency, and reinvestment.

%

Results are illustrative only and are not financial advice. Dividend data is sourced from public filings. Past dividends do not guarantee future payments. Consult a qualified financial advisor before making investment decisions.

Results After 10 Years

Total Portfolio Value

$3,884.42288.4%

Annual Dividend Income

$653.381630.3%

Monthly Dividend Income

$54.451630.3%

Yield on Cost

27.40%

Total Return Breakdown

How your projected portfolio value splits across your initial investment, added contributions, dividends earned, and stock-price growth.

$3,884 (+288.4%)

Initial Investment

$1,000

25.7%

Additional Investments

$0

0.0%

Dividends

$1,974

50.8%

Stock Price Growth

$910

23.4%

Total Portfolio Value

Projected value of your holdings at the end of each year, with your total amount invested marked for reference.

Annual Dividend Income

Forward annual dividend income your shares are projected to generate at the end of each year.

Monthly Dividend Income

Projected annual dividend income divided by 12 — your average monthly payout each year.

Yield on Cost Over Time

Annual dividends as a percentage of what you originally paid. It climbs over time as the dividend grows against your fixed cost basis.

Detailed Projections

Year-by-year breakdown of shares, dividend per share, income, yield on cost, and portfolio value behind the charts above.

  • Year 0

    Portfolio value
    $1,000.00
    Shares
    31.00
    Annual DPS
    $0.9400
    Annual dividend
    $29.14
    Yield on cost
    2.91%
    Stock price
    $32.26
    Total profit
    $0.00
  • Year 1

    Portfolio value
    $1,087.63
    Shares
    32.11
    Annual DPS
    $1.1761
    Annual dividend
    $37.76
    Yield on cost
    3.65%
    Annual investment
    $36.95
    Stock price
    $33.87
    Total profit
    $87.63
  • Year 2

    Portfolio value
    $1,190.90
    Shares
    33.48
    Annual DPS
    $1.4716
    Annual dividend
    $49.27
    Yield on cost
    4.56%
    Annual investment
    $48.01
    Stock price
    $35.57
    Total profit
    $190.90
  • Year 3

    Portfolio value
    $1,314.44
    Shares
    35.20
    Annual DPS
    $1.8412
    Annual dividend
    $64.81
    Yield on cost
    5.71%
    Annual investment
    $62.83
    Stock price
    $37.34
    Total profit
    $314.44
  • Year 4

    Portfolio value
    $1,464.62
    Shares
    37.35
    Annual DPS
    $2.3037
    Annual dividend
    $86.05
    Yield on cost
    7.14%
    Annual investment
    $82.94
    Stock price
    $39.21
    Total profit
    $464.62
  • Year 5

    Portfolio value
    $1,650.48
    Shares
    40.09
    Annual DPS
    $2.8824
    Annual dividend
    $115.55
    Yield on cost
    8.94%
    Annual investment
    $110.61
    Stock price
    $41.17
    Total profit
    $650.48
  • Year 6

    Portfolio value
    $1,885.02
    Shares
    43.60
    Annual DPS
    $3.6065
    Annual dividend
    $157.25
    Yield on cost
    11.18%
    Annual investment
    $149.29
    Stock price
    $43.23
    Total profit
    $885.02
  • Year 7

    Portfolio value
    $2,187.42
    Shares
    48.19
    Annual DPS
    $4.5125
    Annual dividend
    $217.45
    Yield on cost
    13.99%
    Annual investment
    $204.43
    Stock price
    $45.39
    Total profit
    $1,187.42
  • Year 8

    Portfolio value
    $2,586.70
    Shares
    54.27
    Annual DPS
    $5.6460
    Annual dividend
    $306.41
    Yield on cost
    17.50%
    Annual investment
    $284.76
    Stock price
    $47.66
    Total profit
    $1,586.70
  • Year 9

    Portfolio value
    $3,128.10
    Shares
    62.50
    Annual DPS
    $7.0643
    Annual dividend
    $441.55
    Yield on cost
    21.90%
    Annual investment
    $404.77
    Stock price
    $50.05
    Total profit
    $2,128.10
  • Year 10

    Portfolio value
    $3,884.42
    Shares
    73.92
    Annual DPS
    $8.8388
    Annual dividend
    $653.38
    Yield on cost
    27.40%
    Annual investment
    $589.36
    Stock price
    $52.55
    Total profit
    $2,884.42

Income Milestones

5
$100/year — reached in year 5
10
$500/year — reached in year 10

Projected dividend income: DRIP vs no DRIP

Final-year advantage: +$379.39 (138.5% vs no DRIP)

How much to invest in Tractor Supply for your target dividend income

Find the lump sum — or monthly contribution and time — needed to reach a target monthly dividend income from TSCO, based on its current yield and dividend growth.

Frequently asked questions