Starting capital: $10,000.00
Dividend yield: 3.50%
Dividend-stock price growth: 6.00%
Growth-stock return: 10.00%
Horizon: 20 years
Dividend tax: 15.00%
Dividend compounding rate: 8.975%
Dividend stock ending value: $55,787.58
Growth stock ending value: $67,275.00
Winner: Growth stocks win by $11,487.42
Gap: $11,487.42
Dividends if spent, not reinvested: $12,874.96
Year-20 dividend: $1,058.96
Year-1 dividend: $350.00
Branch: Dividend yield 5.00%: Starting capital $10,000.00, dividend yield 5.00%, dividend price growth 6.00%, growth return 10.00%, 20 years, dividend tax 15.00%: dividend stock $70,399.89, growth stock $67,275.00, winner Dividend stocks win by $3,124.89, dividends if spent $18,392.80, year-20 dividend $1,512.80
Branch: Growth-stock return 8.00%: Starting capital $10,000.00, dividend yield 3.50%, dividend price growth 6.00%, growth return 8.00%, 20 years, dividend tax 15.00%: dividend stock $55,787.58, growth stock $46,609.57, winner Dividend stocks win by $9,178.01, dividends if spent $12,874.96, year-20 dividend $1,058.96
Branch: Horizon 30 years: Starting capital $10,000.00, dividend yield 3.50%, dividend price growth 6.00%, growth return 10.00%, 30 years, dividend tax 15.00%: dividend stock $131,766.90, growth stock $174,494.02, winner Growth stocks win by $42,727.12, dividends if spent $27,670.37, year-30 dividend $1,896.44
Branch: Horizon 10 years: Starting capital $10,000.00, dividend yield 3.50%, dividend price growth 6.00%, growth return 10.00%, 10 years, dividend tax 15.00%: dividend stock $23,619.40, growth stock $25,937.42, winner Growth stocks win by $2,318.03, dividends if spent $4,613.28, year-10 dividend $591.32
Branch: Dividend tax 0%: Starting capital $10,000.00, dividend yield 3.50%, dividend price growth 6.00%, growth return 10.00%, 20 years, dividend tax 0.00%: dividend stock $61,416.12, growth stock $67,275.00, winner Growth stocks win by $5,858.88, dividends if spent $12,874.96, year-20 dividend $1,058.96
Branch: Starting capital $50,000: Starting capital $50,000.00, dividend yield 3.50%, dividend price growth 6.00%, growth return 10.00%, 20 years, dividend tax 15.00%: dividend stock $278,937.92, growth stock $336,375.00, winner Growth stocks win by $57,437.08, dividends if spent $64,374.78, year-20 dividend $5,294.80
Branch: Dividend-stock price growth 8.00%: Starting capital $10,000.00, dividend yield 3.50%, dividend price growth 8.00%, growth return 10.00%, 20 years, dividend tax 15.00%: dividend stock $80,260.72, growth stock $67,275.00, winner Dividend stocks win by $12,985.72, dividends if spent $16,016.69, year-20 dividend $1,510.50
Reverse: growth-stock return for a tie: 8.98% (8.98%) — the star is PERCENT
Exact growth-stock return for a tie: 8.9750%
At 8.98% the figures are: Starting capital $10,000.00, dividend yield 3.50%, dividend price growth 6.00%, growth return 8.98%, 20 years, dividend tax 15.00%: dividend stock $55,787.58, growth stock $55,838.80, winner Growth stocks win by $51.22, dividends if spent $12,874.96, year-20 dividend $1,058.96
At 8.97% the figures are: Starting capital $10,000.00, dividend yield 3.50%, dividend price growth 6.00%, growth return 8.97%, 20 years, dividend tax 15.00%: dividend stock $55,787.58, growth stock $55,736.41, winner Dividend stocks win by $51.17, dividends if spent $12,874.96, year-20 dividend $1,058.96
At 8.99% the figures are: Starting capital $10,000.00, dividend yield 3.50%, dividend price growth 6.00%, growth return 8.99%, 20 years, dividend tax 15.00%: dividend stock $55,787.58, growth stock $55,941.36, winner Growth stocks win by $153.78, dividends if spent $12,874.96, year-20 dividend $1,058.96
Reverse verdict: CONTINUOUS
Reverse: dividend yield for a tie with 10.00% growth: 4.71% (4.71%) — the star is PERCENT
Exact dividend yield for a tie with 10.00% growth: 4.7059%
At 4.71% the figures are: Starting capital $10,000.00, dividend yield 4.71%, dividend price growth 6.00%, growth return 10.00%, 20 years, dividend tax 15.00%: dividend stock $67,317.82, growth stock $67,275.00, winner Dividend stocks win by $42.82, dividends if spent $17,326.01, year-20 dividend $1,425.06
At 4.70% the figures are: Starting capital $10,000.00, dividend yield 4.70%, dividend price growth 6.00%, growth return 10.00%, 20 years, dividend tax 15.00%: dividend stock $67,213.87, growth stock $67,275.00, winner Growth stocks win by $61.13, dividends if spent $17,289.23, year-20 dividend $1,422.03
At 4.72% the figures are: Starting capital $10,000.00, dividend yield 4.72%, dividend price growth 6.00%, growth return 10.00%, 20 years, dividend tax 15.00%: dividend stock $67,421.93, growth stock $67,275.00, winner Dividend stocks win by $146.93, dividends if spent $17,362.80, year-20 dividend $1,428.08
Reverse verdict: CONTINUOUS
Reverse: horizon for the dividend stock to reach $100,000: 27 years (27 years) — the star is YEARS
Exact horizon for the dividend stock to reach $100,000: 27
At 27 years the figures are: Starting capital $10,000.00, dividend yield 3.50%, dividend price growth 6.00%, growth return 10.00%, 27 years, dividend tax 15.00%: dividend stock $101,818.27, growth stock $131,099.94, winner Growth stocks win by $29,281.68, dividends if spent $22,297.02, year-27 dividend $1,592.28
At 26 years the figures are: Starting capital $10,000.00, dividend yield 3.50%, dividend price growth 6.00%, growth return 10.00%, 26 years, dividend tax 15.00%: dividend stock $93,432.68, growth stock $119,181.77, winner Growth stocks win by $25,749.08, dividends if spent $20,704.73, year-26 dividend $1,502.15
At 28 years the figures are: —
Reverse verdict: STEP
Reverse: dividend tax for a dividend ending value of $60,000 in 20 years: 3.65% (3.65%) — the star is PERCENT
Exact dividend tax for a dividend ending value of $60,000 in 20 years: 3.6470%
At 3.65% the figures are: Starting capital $10,000.00, dividend yield 3.50%, dividend price growth 6.00%, growth return 10.00%, 20 years, dividend tax 3.65%: dividend stock $59,998.85, growth stock $67,275.00, winner Growth stocks win by $7,276.15, dividends if spent $12,874.96, year-20 dividend $1,058.96
At 3.64% the figures are: Starting capital $10,000.00, dividend yield 3.50%, dividend price growth 6.00%, growth return 10.00%, 20 years, dividend tax 3.64%: dividend stock $60,002.69, growth stock $67,275.00, winner Growth stocks win by $7,272.31, dividends if spent $12,874.96, year-20 dividend $1,058.96
At 3.66% the figures are: Starting capital $10,000.00, dividend yield 3.50%, dividend price growth 6.00%, growth return 10.00%, 20 years, dividend tax 3.66%: dividend stock $59,995.01, growth stock $67,275.00, winner Growth stocks win by $7,279.99, dividends if spent $12,874.96, year-20 dividend $1,058.96
Reverse verdict: CONTINUOUS
Reverse: starting capital for a dividend ending value of $100,000: $17,925.14 ($17,925.14) — the star is DOLLARS
Exact starting capital for a dividend ending value of $100,000: $17925.1355
At $17,925.14 the figures are: Starting capital $17,925.14, dividend yield 3.50%, dividend price growth 6.00%, growth return 10.00%, 20 years, dividend tax 15.00%: dividend stock $100,000.03, growth stock $120,591.38, winner Growth stocks win by $20,591.35, dividends if spent $23,078.54, year-20 dividend $1,898.20
At $17,925.13 the figures are: Starting capital $17,925.13, dividend yield 3.50%, dividend price growth 6.00%, growth return 10.00%, 20 years, dividend tax 15.00%: dividend stock $99,999.97, growth stock $120,591.31, winner Growth stocks win by $20,591.34, dividends if spent $23,078.53, year-20 dividend $1,898.20
At $17,925.15 the figures are: Starting capital $17,925.15, dividend yield 3.50%, dividend price growth 6.00%, growth return 10.00%, 20 years, dividend tax 15.00%: dividend stock $100,000.08, growth stock $120,591.45, winner Growth stocks win by $20,591.36, dividends if spent $23,078.55, year-20 dividend $1,898.20
Reverse verdict: CONTINUOUS
Reverse: dividend-stock price growth for a tie with 10.00% growth: 7.03% (7.03%) — the star is PERCENT
Exact dividend-stock price growth for a tie with 10.00% growth: 7.0250%
At 7.03% the figures are: Starting capital $10,000.00, dividend yield 3.50%, dividend price growth 7.03%, growth return 10.00%, 20 years, dividend tax 15.00%: dividend stock $67,336.19, growth stock $67,275.00, winner Dividend stocks win by $61.19, dividends if spent $14,395.51, year-20 dividend $1,272.54
At 7.02% the figures are: Starting capital $10,000.00, dividend yield 3.50%, dividend price growth 7.02%, growth return 10.00%, 20 years, dividend tax 15.00%: dividend stock $67,213.87, growth stock $67,275.00, winner Growth stocks win by $61.13, dividends if spent $14,379.80, year-20 dividend $1,270.29
At 7.04% the figures are: Dividend price growth 7.04%: dividend stock $67,458.71, growth stock $67,275.00.
Reverse verdict: CONTINUOUS
Edge: dividend yield 0%: Starting capital $10,000.00, dividend yield 0.00%, dividend price growth 6.00%, growth return 10.00%, 20 years, dividend tax 15.00%: dividend stock $32,071.35, growth stock $67,275.00, winner Growth stocks win by $35,203.64, dividends if spent $0.00, year-20 dividend $0.00
Edge: horizon 1 year: Starting capital $10,000.00, dividend yield 3.50%, dividend price growth 6.00%, growth return 10.00%, 1 years, dividend tax 15.00%: dividend stock $10,897.50, growth stock $11,000.00, winner Growth stocks win by $102.50, dividends if spent $350.00, year-1 dividend $350.00
Edge: horizon 40 years: Starting capital $10,000.00, dividend yield 3.50%, dividend price growth 6.00%, growth return 10.00%, 40 years, dividend tax 15.00%: dividend stock $311,225.45, growth stock $452,592.56, winner Growth stocks win by $141,367.10, dividends if spent $54,166.69, year-40 dividend $3,396.23
Edge: dividend tax 37%: Starting capital $10,000.00, dividend yield 3.50%, dividend price growth 6.00%, growth return 10.00%, 20 years, dividend tax 37.00%: dividend stock $48,411.28, growth stock $67,275.00, winner Growth stocks win by $18,863.72, dividends if spent $12,874.96, year-20 dividend $1,058.96
Edge: growth-stock return 0%: Starting capital $10,000.00, dividend yield 3.50%, dividend price growth 6.00%, growth return 0.00%, 20 years, dividend tax 15.00%: dividend stock $55,787.58, growth stock $10,000.00, winner Dividend stocks win by $45,787.58, dividends if spent $12,874.96, year-20 dividend $1,058.96
Edge: starting capital $0: Starting capital $0.00, dividend yield 3.50%, dividend price growth 6.00%, growth return 10.00%, 20 years, dividend tax 15.00%: dividend stock $0.00, growth stock $0.00, winner Tie, dividends if spent $0.00, year-20 dividend $0.00
Dividend yield 5.00%: Starting capital $10,000.00, dividend yield 5.00%, dividend price growth 6.00%, growth return 10.00%, 20 years, dividend tax 15.00%: dividend stock $70,399.89, growth stock $67,275.00, winner Dividend stocks win by $3,124.89, dividends if spent $18,392.80, year-20 dividend $1,512.80.
Growth-stock return 8.00%: Starting capital $10,000.00, dividend yield 3.50%, dividend price growth 6.00%, growth return 8.00%, 20 years, dividend tax 15.00%: dividend stock $55,787.58, growth stock $46,609.57, winner Dividend stocks win by $9,178.01, dividends if spent $12,874.96, year-20 dividend $1,058.96.
Horizon 30 years: Starting capital $10,000.00, dividend yield 3.50%, dividend price growth 6.00%, growth return 10.00%, 30 years, dividend tax 15.00%: dividend stock $131,766.90, growth stock $174,494.02, winner Growth stocks win by $42,727.12, dividends if spent $27,670.37, year-30 dividend $1,896.44.
Horizon 10 years: Starting capital $10,000.00, dividend yield 3.50%, dividend price growth 6.00%, growth return 10.00%, 10 years, dividend tax 15.00%: dividend stock $23,619.40, growth stock $25,937.42, winner Growth stocks win by $2,318.03, dividends if spent $4,613.28, year-10 dividend $591.32.
Dividend tax 0%: Starting capital $10,000.00, dividend yield 3.50%, dividend price growth 6.00%, growth return 10.00%, 20 years, dividend tax 0.00%: dividend stock $61,416.12, growth stock $67,275.00, winner Growth stocks win by $5,858.88, dividends if spent $12,874.96, year-20 dividend $1,058.96.
Starting capital $50,000: Starting capital $50,000.00, dividend yield 3.50%, dividend price growth 6.00%, growth return 10.00%, 20 years, dividend tax 15.00%: dividend stock $278,937.92, growth stock $336,375.00, winner Growth stocks win by $57,437.08, dividends if spent $64,374.78, year-20 dividend $5,294.80.
Dividend-stock price growth 8.00%: Starting capital $10,000.00, dividend yield 3.50%, dividend price growth 8.00%, growth return 10.00%, 20 years, dividend tax 15.00%: dividend stock $80,260.72, growth stock $67,275.00, winner Dividend stocks win by $12,985.72, dividends if spent $16,016.69, year-20 dividend $1,510.50.
Reverse: the growth-stock return for a tie is 8.98% (exact 8.9750%); at 8.98% the growth stock is $55,838.80, ahead by $51.22; 8.97% gives $55,736.41, behind by $51.17 — verdict: CONTINUOUS. The dividend yield for a tie with 10.00% growth is 4.71% (exact 4.7059%); at 4.71% the dividend stock is $67,317.82, ahead by $42.82; 4.70% gives $67,213.87; 4.72% gives $67,421.93 — verdict: CONTINUOUS. The horizon for the dividend stock to reach $100,000 is 27 years; at 27 years the dividend stock is $101,818.27; 26 years gives $93,432.68 — verdict: STEP. The dividend tax for a dividend ending value of $60,000 in 20 years is 3.65% (exact 3.6470%); at 3.65% the dividend stock is $59,998.85, $1.15 under the $60,000 target — rounding; 3.64% gives $60,002.69; 3.66% gives $59,995.01 — verdict: CONTINUOUS. The starting capital for a dividend ending value of $100,000 is $17,925.14 (exact $17925.1355); at $17,925.14 the dividend stock is $100,000.03, 3¢ over the $100,000 target — rounding; $17,925.13 gives $99,999.97; $17,925.15 gives $100,000.08 — verdict: CONTINUOUS. The dividend-stock price growth for a tie with 10.00% growth is 7.03% (exact 7.0250%); at 7.03% the dividend stock is $67,336.19, ahead by $61.19; 7.02% gives $67,213.87; 7.04% gives $67,458.71 — verdict: CONTINUOUS.
Edges: a 0% dividend yield gives Starting capital $10,000.00, dividend yield 0.00%, dividend price growth 6.00%, growth return 10.00%, 20 years, dividend tax 15.00%: dividend stock $32,071.35, growth stock $67,275.00, winner Growth stocks win by $35,203.64, dividends if spent $0.00, year-20 dividend $0.00. A 1-year horizon gives Starting capital $10,000.00, dividend yield 3.50%, dividend price growth 6.00%, growth return 10.00%, 1 years, dividend tax 15.00%: dividend stock $10,897.50, growth stock $11,000.00, winner Growth stocks win by $102.50, dividends if spent $350.00, year-1 dividend $350.00. A 40-year horizon gives Starting capital $10,000.00, dividend yield 3.50%, dividend price growth 6.00%, growth return 10.00%, 40 years, dividend tax 15.00%: dividend stock $311,225.45, growth stock $452,592.56, winner Growth stocks win by $141,367.10, dividends if spent $54,166.69, year-40 dividend $3,396.23. A 37% dividend tax gives Starting capital $10,000.00, dividend yield 3.50%, dividend price growth 6.00%, growth return 10.00%, 20 years, dividend tax 37.00%: dividend stock $48,411.28, growth stock $67,275.00, winner Growth stocks win by $18,863.72, dividends if spent $12,874.96, year-20 dividend $1,058.96. A 0% growth-stock return gives Starting capital $10,000.00, dividend yield 3.50%, dividend price growth 6.00%, growth return 0.00%, 20 years, dividend tax 15.00%: dividend stock $55,787.58, growth stock $10,000.00, winner Dividend stocks win by $45,787.58, dividends if spent $12,874.96, year-20 dividend $1,058.96. $0 of starting capital gives Starting capital $0.00, dividend yield 3.50%, dividend price growth 6.00%, growth return 10.00%, 20 years, dividend tax 15.00%: dividend stock $0.00, growth stock $0.00, winner Tie, dividends if spent $0.00, year-20 dividend $0.00.