Project your distribution income and portfolio value over time for JEPQ. This models an options-premium / covered-call payer — adjust contributions, price assumptions, and tax to see how sensitive long-term income is to the inputs you choose.
What you assume JEPQ's NAV does each year — nothing is applied behind the scenes. Total return = share-price change + distribution yield (19.2% at today's yield).
Applied to the distribution per share once a year, so today's monthly payment of $0.7050 becomes $0.7402 by year 10.
$584 per month
Every dollar of dividend received, every share purchased, every year of compounding. The table updates as you change inputs above.
| Year | Share price | Shares | Gross annual income | Portfolio | YoC |
|---|---|---|---|---|---|
| Year 1 | $62.39 | 212 | $1,647 | $13,208 | 14.7% |
| Year 2 | $65.51 | 260 | $2,046 | $17,058 | 16.3% |
| Year 3 | $68.79 | 315 | $2,492 | $21,636 | 17.8% |
| Year 4 | $72.23 | 374 | $2,985 | $27,036 | 19.2% |
| Year 5 | $75.84 | 440 | $3,528 | $33,357 | 20.4% |
| Year 6 | $79.63 | 511 | $4,121 | $40,708 | 21.4% |
| Year 7 | $83.61 | 588 | $4,766 | $49,203 | 22.3% |
| Year 8 | $87.79 | 672 | $5,462 | $58,967 | 23.0% |
| Year 9 | $92.18 | 761 | $6,209 | $70,130 | 23.6% |
| Year 10 | $96.79 | 856 | $7,008 | $82,833 | 24.1% |
This model simulates payment by payment using the selected frequency. Each period your contribution buys shares at that period's projected price. Each month JEPQ pays a distribution; with DRIP enabled, that cash immediately buys more shares at the current price. Once a year the dividend per share is adjusted by the assumption you set, and your contribution rises by any annual increase you choose.
Share count grows from contributions and any reinvested distributions, while the payout itself depends on option premiums that can rise or fall. A new buyer of JEPQ today sees a yield near 14.2%. Use the sliders to see how sensitive ending income is when premiums or price path change — that sensitivity is the useful output of this tool.
The basic dividend income formula is:
If calculating annual income:
Here's how Dividend Yield is calculated using JEPQ's stock.
Assume you own:
Assume the latest distribution is:
Dividend Income = Shares × Distribution, 500 × $0.70
If future distributions averaged the same amount: $352 × 12
If your JEPQ dividend income looks unusually high or low, one of these common mistakes is often the reason.
Wisesheets lets you create a model in your spreadsheet where you change the ticker and all of the data automatically updates for you.
Get Free Trial >