First let us
quickly find out total portfolio value we know the number of stocks and price
of each stock, we can multiple number of stocks with price of each stock and
then sum up –
Type of Investment
|
Company Name
|
Stock Symbol
|
Portfolio Position (# of shares)
|
Current Market Price
|
Current Market Value
|
Common stock
|
Altria
|
MO
|
119
|
50.20
|
5,973.80
|
Common stock
|
AT&T
|
T
|
173
|
32.65
|
5,648.45
|
Common stock
|
Chevron
|
CVX
|
26
|
104.98
|
2,729.48
|
Common stock
|
Coca Cola
|
KO
|
59
|
40.55
|
2,392.45
|
Common stock
|
Duke Energy
|
DUK
|
65
|
76.78
|
4,990.70
|
Common stock
|
Johnson & Johnson
|
JNJ
|
31
|
100.60
|
3,118.60
|
Common stock
|
McDonalds
|
MCD
|
52
|
97.44
|
5,066.88
|
Common stock
|
Pepsi Cola
|
PEP
|
17
|
95.62
|
1,625.54
|
Common stock
|
Philip Morris Intl
|
PM
|
70
|
75.33
|
5,273.10
|
Common stock
|
Proctor & Gamble
|
PG
|
52
|
81.94
|
4,260.88
|
|
|
|
|
|
|
|
|
|
|
Total Portfolio Market Value
|
41,079.88
|
First we
need to multiply number of stocks with portfolio position or number of stocks.
Then I added current market value of each company name to get total portfolio
value.
Calculate individual yields
Now we know
Current market value of each company in the portfolio and we know estimated
dividend income from each company. So for example dividend yield for Altria
would be –
Estimated
Dividend / Current Market Value = 247/5973.80*100 = 4.13%
And I
applied the same method to calculate estimated current yield for each company
we have in the portfolio.
Company Name
|
Stock Symbol
|
Portfolio Position (# of shares)
|
Current Market Price
|
Current Market Value
|
Estimated Dividend/Interest
|
Estimated Current Yield
|
Altria
|
MO
|
119
|
50.20
|
5,973.80
|
$247.00
|
4.13%
|
AT&T
|
T
|
173
|
32.65
|
5,648.45
|
$325.00
|
5.75%
|
Chevron
|
CVX
|
26
|
104.98
|
2,729.48
|
$111.00
|
4.07%
|
Coca Cola
|
KO
|
59
|
40.55
|
2,392.45
|
$77.00
|
3.22%
|
Duke Energy
|
DUK
|
65
|
76.78
|
4,990.70
|
$206.00
|
4.13%
|
Johnson & Johnson
|
JNJ
|
31
|
100.60
|
3,118.60
|
$86.00
|
2.76%
|
McDonalds
|
MCD
|
52
|
97.44
|
5,066.88
|
$176.00
|
3.47%
|
Pepsi Cola
|
PEP
|
17
|
95.62
|
1,625.54
|
$44.00
|
2.71%
|
Philip Morris Intl
|
PM
|
70
|
75.33
|
5,273.10
|
$280.00
|
5.31%
|
Proctor & Gamble
|
PG
|
52
|
81.94
|
4,260.88
|
$133.00
|
3.12%
|
Weighted average factor and the weighted average yields
We determine weighted average factor for each stock by dividing the
current market value with total market portfolio value. For example, for Altria
or stock symbol MO Current Market Value / Total Market Portfolio Value =
5973.80/41079.88 = .15 and did the same exact thing for each stock to find out
the weight then have in portfolio(Weighted Average, n.d.).
Stock Symbol
|
Portfolio Position (# of shares)
|
Current Market Price
|
Current Market Value
|
Estimated Dividend/Interest
|
Estimated Current Yield
|
Weighted Average Factor
|
Weighted Average Yield
|
MO
|
119
|
50.20
|
5,973.80
|
$247.00
|
4.13%
|
0.15
|
0.60%
|
T
|
173
|
32.65
|
5,648.45
|
$325.00
|
5.75%
|
0.14
|
0.79%
|
CVX
|
26
|
104.98
|
2,729.48
|
$111.00
|
4.07%
|
0.07
|
0.27%
|
KO
|
59
|
40.55
|
2,392.45
|
$77.00
|
3.22%
|
0.06
|
0.19%
|
DUK
|
65
|
76.78
|
4,990.70
|
$206.00
|
4.13%
|
0.12
|
0.50%
|
JNJ
|
31
|
100.60
|
3,118.60
|
$86.00
|
2.76%
|
0.08
|
0.21%
|
MCD
|
52
|
97.44
|
5,066.88
|
$176.00
|
3.47%
|
0.12
|
0.43%
|
PEP
|
17
|
95.62
|
1,625.54
|
$44.00
|
2.71%
|
0.04
|
0.11%
|
PM
|
70
|
75.33
|
5,273.10
|
$280.00
|
5.31%
|
0.13
|
0.68%
|
PG
|
52
|
81.94
|
4,260.88
|
$133.00
|
3.12%
|
0.10
|
0.32%
|
|
|
|
|
|
|
1.00
|
|
|
|
Total Portfolio Market Value
|
41,079.88
|
|
|
|
|
|
|
|
|
|
|
Weighte Averatge Yield:
|
4.10%
|
To calculate
weighted average yield, we just have to calculate weighted average yield for
each stock. We already have calculated weighted average factor for each stock,
and we have current yield for each stock. I have multiplied estimated current
yield with weighted average factor to get weighted average yield for that
stock.
The market
value of each stock is different in the portfolio and that is why we have to
determine the average weight of each stock in the portfolio. And we have
estimated yield for each stock, so we just multiply the estimated yield with
the average weight factor to get weighted average yield.
Price of stock goes up and down. And
yield can vary every day. For example say you purchase just 1 stock of ABC
Company for $100. This company pays yearly dividend worth $2, so the dividend
yield of the stock would be 2%. This yield is based at cost.
After purchasing the stock, say
after 1 month the stock price increased to $120, but that dividend is still $2,
so based on current market price the dividend yield would be 1.67%.
Next month the stock price drops to
$80, at current market price the yield would be 2.5%. Yield at cost remains
same until the stock is sold, because right now the purchase cost is still $100
and the yield is still $2, although the market value is changing and based on
changing market value the yield is also changing.
My observation
is my friend has common stocks in portfolio, these are not bonds or preferred
stocks, so the dividend payments are not promised, on positive side those can
go up but those might go down too, and even stop based on the financial results
of company. So my friend should not consider the dividend income from the
portfolio as fixed income for life. This income can go up or down in future,
while common stocks bear greater risk than bonds or preferred stocks (Common
Stock, n.d.). Based on all these observations, my recommendation would be based
on my friends age and investment horizon, if he is young, has a regular full
time job with minimum to no dependency on this dividend income , then he can
stay invested, but if he wants to cash out sooner or have a regular source of
income, maybe he should sell some shares, book profit and switch to bonds with
regular coupon payouts.
References:
Retrieved on
5/9/2018. Retrieve from http://www.financeformulas.net/Weighted_Average.html
Retrieved on
5/9/2018. Retrieved from https://www.investopedia.com/terms/c/commonstock.asp
Publishing academic assignments for the sake of ad revenue is lame.
ReplyDelete