Williams-Sonoma (WSM) Dividend Forecast & DRIP Calculator
Project future dividend income from Williams-Sonoma (WSM) based on its 21.0% historical CAGR. Toggle DRIP, add monthly contributions, and set custom growth assumptions.
Results After 10 Years
Total Portfolio Value
$2,312.75131.3%
Annual Dividend Income
$139.39673.1%
Monthly Dividend Income
$11.62673.1%
Yield on Cost
13.94%
Total Return Breakdown
$2,313 (+131.3%)
Initial Investment
$1,000
43.2%
Additional Investments
$0
0.0%
Dividends
$582
25.2%
Stock Price Growth
$731
31.6%
Growth Projections
Total Portfolio Value ($)
Annual Dividend Income ($)
Monthly Dividend Income ($)
Yield on Cost (%)
Detailed Projections
Year 0
- Portfolio value
- $1,000.00
- Shares
- 5.55
- Annual DPS
- $2.6400
- Annual dividend
- $14.65
- Yield on cost
- 1.47%
- Stock price
- $180.17
- Total profit
- $0.00
Year 1
- Portfolio value
- $1,068.17
- Shares
- 5.65
- Annual DPS
- $3.1931
- Annual dividend
- $18.03
- Yield on cost
- 1.80%
- Annual investment
- $17.84
- Stock price
- $189.18
- Total profit
- $68.17
Year 2
- Portfolio value
- $1,143.95
- Shares
- 5.76
- Annual DPS
- $3.8620
- Annual dividend
- $22.24
- Yield on cost
- 2.22%
- Annual investment
- $21.97
- Stock price
- $198.64
- Total profit
- $143.95
Year 3
- Portfolio value
- $1,228.79
- Shares
- 5.89
- Annual DPS
- $4.6711
- Annual dividend
- $27.52
- Yield on cost
- 2.75%
- Annual investment
- $27.13
- Stock price
- $208.57
- Total profit
- $228.79
Year 4
- Portfolio value
- $1,324.46
- Shares
- 6.05
- Annual DPS
- $5.6497
- Annual dividend
- $34.17
- Yield on cost
- 3.42%
- Annual investment
- $33.62
- Stock price
- $219.00
- Total profit
- $324.46
Year 5
- Portfolio value
- $1,433.26
- Shares
- 6.23
- Annual DPS
- $6.8333
- Annual dividend
- $42.59
- Yield on cost
- 4.26%
- Annual investment
- $41.80
- Stock price
- $229.95
- Total profit
- $433.26
Year 6
- Portfolio value
- $1,558.09
- Shares
- 6.45
- Annual DPS
- $8.2649
- Annual dividend
- $53.34
- Yield on cost
- 5.33%
- Annual investment
- $52.20
- Stock price
- $241.45
- Total profit
- $558.09
Year 7
- Portfolio value
- $1,702.69
- Shares
- 6.72
- Annual DPS
- $9.9964
- Annual dividend
- $67.14
- Yield on cost
- 6.71%
- Annual investment
- $65.50
- Stock price
- $253.52
- Total profit
- $702.69
Year 8
- Portfolio value
- $1,871.98
- Shares
- 7.03
- Annual DPS
- $12.0907
- Annual dividend
- $85.03
- Yield on cost
- 8.50%
- Annual investment
- $82.64
- Stock price
- $266.19
- Total profit
- $871.98
Year 9
- Portfolio value
- $2,072.44
- Shares
- 7.41
- Annual DPS
- $14.6237
- Annual dividend
- $108.43
- Yield on cost
- 10.84%
- Annual investment
- $104.93
- Stock price
- $279.50
- Total profit
- $1,072.44
Year 10
- Portfolio value
- $2,312.75
- Shares
- 7.88
- Annual DPS
- $17.6873
- Annual dividend
- $139.39
- Yield on cost
- 13.94%
- Annual investment
- $134.23
- Stock price
- $293.48
- Total profit
- $1,312.75
| Year | Portfolio Value | Shares | Annual DPS | Annual Dividend | Yield on Cost | Annual Investment | Stock Price | Total Profit |
|---|---|---|---|---|---|---|---|---|
| 0 | $1,000.00 | 5.55 | $2.6400 | $14.65 | 1.47% | — | $180.17 | $0.00 |
| 1 | $1,068.17 | 5.65 | $3.1931 | $18.03 | 1.80% | $17.84 | $189.18 | $68.17 |
| 2 | $1,143.95 | 5.76 | $3.8620 | $22.24 | 2.22% | $21.97 | $198.64 | $143.95 |
| 3 | $1,228.79 | 5.89 | $4.6711 | $27.52 | 2.75% | $27.13 | $208.57 | $228.79 |
| 4 | $1,324.46 | 6.05 | $5.6497 | $34.17 | 3.42% | $33.62 | $219.00 | $324.46 |
| 5 | $1,433.26 | 6.23 | $6.8333 | $42.59 | 4.26% | $41.80 | $229.95 | $433.26 |
| 6 | $1,558.09 | 6.45 | $8.2649 | $53.34 | 5.33% | $52.20 | $241.45 | $558.09 |
| 7 | $1,702.69 | 6.72 | $9.9964 | $67.14 | 6.71% | $65.50 | $253.52 | $702.69 |
| 8 | $1,871.98 | 7.03 | $12.0907 | $85.03 | 8.50% | $82.64 | $266.19 | $871.98 |
| 9 | $2,072.44 | 7.41 | $14.6237 | $108.43 | 10.84% | $104.93 | $279.50 | $1,072.44 |
| 10 | $2,312.75 | 7.88 | $17.6873 | $139.39 | 13.94% | $134.23 | $293.48 | $1,312.75 |
Income Milestones
9
$100/year — reached in year 9Projected dividend income: DRIP vs no DRIP
Final-year advantageExtra income +$41.22 (42.0% vs no DRIP)Without DRIPWith DRIP
| Year | Without DRIP ($) | With DRIP ($) |
|---|---|---|
| 1 | 17.72 | 18.03 |
| 2 | 21.44 | 22.24 |
| 3 | 25.93 | 27.52 |
| 4 | 31.36 | 34.17 |
| 5 | 37.93 | 42.59 |
| 6 | 45.87 | 53.34 |
| 7 | 55.48 | 67.14 |
| 8 | 67.11 | 85.03 |
| 9 | 81.17 | 108.43 |
| 10 | 98.17 | 139.39 |
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 Williams-Sonoma pay in 10 years?
- Based on a $1,000 investment with 21.0% annual dividend growth, Williams-Sonoma (WSM) could generate $139.39/year in dividend income after 10 years (with DRIP enabled).
What is Williams-Sonoma's projected dividend growth rate?
- Williams-Sonoma (WSM) has grown its dividend at a 21.0% 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 Williams-Sonoma dividends?
- DRIP (Dividend Reinvestment Plan) automatically reinvests dividends into additional Williams-Sonoma 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 Williams-Sonoma to make $1,000/month in dividends?
- At Williams-Sonoma's current yield of 1.47%, you would need a lump-sum investment of approximately $818,955 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.