Ulta Beauty (ULTA) Dividend Forecast & DRIP Calculator
Project future dividend income from Ulta Beauty (ULTA) based on its historical growth rate. Toggle DRIP, add monthly contributions, and set custom growth assumptions.

ULTA
Results After 10 Years
Total Portfolio Value
$1,662.8866.3%
Annual Dividend Income
$3.3758.2%
Monthly Dividend Income
$0.2858.2%
Yield on Cost
0.34%
Total Return Breakdown
$1,663 (+66.3%)
Initial Investment
$1,000
60.1%
Additional Investments
$0
0.0%
Dividends
$27
1.6%
Stock Price Growth
$636
38.2%
Growth Projections
Total Portfolio Value ($)
Annual Dividend Income ($)
Monthly Dividend Income ($)
Yield on Cost (%)
Detailed Projections
Year 0
- Portfolio value
- $1,000.00
- Shares
- 2.03
- Annual DPS
- $1.0000
- Annual dividend
- $2.03
- Yield on cost
- 0.20%
- Stock price
- $493.12
- Total profit
- $0.00
Year 1
- Portfolio value
- $1,052.17
- Shares
- 2.03
- Annual DPS
- $1.0500
- Annual dividend
- $2.13
- Yield on cost
- 0.21%
- Annual investment
- $2.13
- Stock price
- $517.78
- Total profit
- $52.17
Year 2
- Portfolio value
- $1,107.06
- Shares
- 2.04
- Annual DPS
- $1.1025
- Annual dividend
- $2.25
- Yield on cost
- 0.22%
- Annual investment
- $2.24
- Stock price
- $543.66
- Total profit
- $107.06
Year 3
- Portfolio value
- $1,164.82
- Shares
- 2.04
- Annual DPS
- $1.1576
- Annual dividend
- $2.36
- Yield on cost
- 0.24%
- Annual investment
- $2.36
- Stock price
- $570.85
- Total profit
- $164.82
Year 4
- Portfolio value
- $1,225.59
- Shares
- 2.04
- Annual DPS
- $1.2155
- Annual dividend
- $2.49
- Yield on cost
- 0.25%
- Annual investment
- $2.48
- Stock price
- $599.39
- Total profit
- $225.59
Year 5
- Portfolio value
- $1,289.53
- Shares
- 2.05
- Annual DPS
- $1.2763
- Annual dividend
- $2.62
- Yield on cost
- 0.26%
- Annual investment
- $2.61
- Stock price
- $629.36
- Total profit
- $289.53
Year 6
- Portfolio value
- $1,356.80
- Shares
- 2.05
- Annual DPS
- $1.3401
- Annual dividend
- $2.75
- Yield on cost
- 0.28%
- Annual investment
- $2.75
- Stock price
- $660.83
- Total profit
- $356.80
Year 7
- Portfolio value
- $1,427.59
- Shares
- 2.06
- Annual DPS
- $1.4071
- Annual dividend
- $2.90
- Yield on cost
- 0.29%
- Annual investment
- $2.89
- Stock price
- $693.87
- Total profit
- $427.59
Year 8
- Portfolio value
- $1,502.07
- Shares
- 2.06
- Annual DPS
- $1.4775
- Annual dividend
- $3.05
- Yield on cost
- 0.30%
- Annual investment
- $3.04
- Stock price
- $728.56
- Total profit
- $502.07
Year 9
- Portfolio value
- $1,580.43
- Shares
- 2.07
- Annual DPS
- $1.5513
- Annual dividend
- $3.20
- Yield on cost
- 0.32%
- Annual investment
- $3.20
- Stock price
- $764.99
- Total profit
- $580.43
Year 10
- Portfolio value
- $1,662.88
- Shares
- 2.07
- Annual DPS
- $1.6289
- Annual dividend
- $3.37
- Yield on cost
- 0.34%
- Annual investment
- $3.37
- Stock price
- $803.24
- Total profit
- $662.88
| Year | Portfolio Value | Shares | Annual DPS | Annual Dividend | Yield on Cost | Annual Investment | Stock Price | Total Profit |
|---|---|---|---|---|---|---|---|---|
| 0 | $1,000.00 | 2.03 | $1.0000 | $2.03 | 0.20% | — | $493.12 | $0.00 |
| 1 | $1,052.17 | 2.03 | $1.0500 | $2.13 | 0.21% | $2.13 | $517.78 | $52.17 |
| 2 | $1,107.06 | 2.04 | $1.1025 | $2.25 | 0.22% | $2.24 | $543.66 | $107.06 |
| 3 | $1,164.82 | 2.04 | $1.1576 | $2.36 | 0.24% | $2.36 | $570.85 | $164.82 |
| 4 | $1,225.59 | 2.04 | $1.2155 | $2.49 | 0.25% | $2.48 | $599.39 | $225.59 |
| 5 | $1,289.53 | 2.05 | $1.2763 | $2.62 | 0.26% | $2.61 | $629.36 | $289.53 |
| 6 | $1,356.80 | 2.05 | $1.3401 | $2.75 | 0.28% | $2.75 | $660.83 | $356.80 |
| 7 | $1,427.59 | 2.06 | $1.4071 | $2.90 | 0.29% | $2.89 | $693.87 | $427.59 |
| 8 | $1,502.07 | 2.06 | $1.4775 | $3.05 | 0.30% | $3.04 | $728.56 | $502.07 |
| 9 | $1,580.43 | 2.07 | $1.5513 | $3.20 | 0.32% | $3.20 | $764.99 | $580.43 |
| 10 | $1,662.88 | 2.07 | $1.6289 | $3.37 | 0.34% | $3.37 | $803.24 | $662.88 |
Projected dividend income: DRIP vs no DRIP
| Year | Without DRIP ($) | With DRIP ($) |
|---|---|---|
| 1 | 2.13 | 2.13 |
| 2 | 2.24 | 2.25 |
| 3 | 2.35 | 2.36 |
| 4 | 2.46 | 2.49 |
| 5 | 2.59 | 2.62 |
| 6 | 2.72 | 2.75 |
| 7 | 2.85 | 2.90 |
| 8 | 3.00 | 3.05 |
| 9 | 3.15 | 3.20 |
| 10 | 3.30 | 3.37 |
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 | 0.21% |
| 3 | 0.23% |
| 5 | 0.26% |
| 10 | 0.33% |
| 15 | 0.42% |
| 20 | 0.54% |
Frequently asked questions
How much dividend income will Ulta Beauty pay in 10 years?
Based on a $1,000 investment with historical annual dividend growth, Ulta Beauty (ULTA) could generate $3.37/year in dividend income after 10 years (with DRIP enabled).
How does DRIP work with Ulta Beauty dividends?
DRIP (Dividend Reinvestment Plan) automatically reinvests dividends into additional Ulta Beauty 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 Ulta Beauty to make $1,000/month in dividends?
At Ulta Beauty's current yield of 0.20%, you would need a lump-sum investment of approximately $5,917,440 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
ULTA Overview
Company profile, financial tools, and key metrics
ULTA Revenue Counter
Earns $392.97 every second. See per minute, hour, and day.
ULTA Earnings Counter
Earns $36.58 per second net profit. See per minute, hour, and day.
ULTA Economic Scale
Exceeds Somalia, Fed. Rep.'s GDP. Compare with world economies.
ULTA What If Invested
What if you had invested $1,000? See historical returns from any date.
ULTA How It Makes Money
Discover visual breakdown of $12.39B in revenue — where it comes from and where it goes.
ULTA Stock Seasonality
Best and worst months to invest. Historical monthly returns heatmap.
ULTA Price Target Scenarios
Model bear, base, and bull cases with EPS growth and exit P/E — pre-filled from analysts and history.
ULTA Daily Price Character
Explosive · 51.0% historical win rate (green days). Streaks & record days.
ULTA Buybacks
3.79% TTM buyback yield. Shareholder yield & SBC comparison.
ULTA Dividend Profile
Yield: 0.20%. See full history.
ULTA Dividend Calculator
How much dividend income would $1,000 have earned? Calculate from any date.
ULTA Dividend Capture
Historical pre-ex touch stats, gap distribution, after-tax calculator, and a backtest simulator (limit-order vs MOC exit).
ULTA Financials
Revenue, EPS, EBITDA, market cap, debt and balance sheet history with annual and quarterly data.