591 shares in this FTSE 100 high-yield gem could make me £14,873 a year in passive income over time!

A big passive income can be generated from much smaller investments earlier in life, especially if the dividend returns are used to buy more stock.

| More on:

The content of this article was relevant at the time of publishing. Circumstances change continuously and caution should therefore be exercised when relying upon any content contained within this article.

Passive income text with pin graph chart on business table

Image source: Getty Images

You’re reading a free article with opinions that may differ from The Motley Fool’s Premium Investing Services. Become a Motley Fool member today to get instant access to our top analyst recommendations, in-depth research, investing resources, and more. Learn More.

My investment focus in recent years has been on maximising passive income from dividends paid by shares. This is the best way I have found to make money with minimal effort – the definition of passive income.

British American Tobacco (LSE: BATS) has long been one of my core holdings for achieving this. It has all three qualities that I look for in such a stock — a high yield, strong earnings growth, and market undervaluation, in my view.

A high yield

In 2023, it paid a total dividend of 230.89p, yielding 8% on its current £28.76 share price.

This year, it lifted its three interim dividends by 2%. If the final interim dividend increased by the same amount the total payout would be 235.2p. This would yield 8.2% compared to the average 3.6% of the FTSE 100.

Analysts forecast dividends of 246.5p in 2025 and 257.9p in 2026, giving respective returns of 8.6% and 9%.

Strong earnings growth

Ultimately, earnings growth drives a firm’s dividend and share price. A risk to this for British American Tobacco is any delay in its switch from tobacco products to nicotine replacements, I think. This could give competitors doing the same thing a market advantage.

However, as it stands, analysts forecast that its earnings will increase by a stunning 44% each year to end-2026.

Share undervaluation

I have no intention of selling the shares, provided they keep generating a high yield. However, should I ever need to do so, I would obviously rather not make a loss on what I paid for them.

To minimise the chance of this happening, I only buy shares that are undervalued on two broad measures. First, against the shares of competitor firms, based on key ratios I use. And second, on the price indicated by using future cash flow forecasts for the firm.

On the former, British American Tobacco is undervalued on both the price-to-book and price-to-sales ratios.

On the latter, a discounted cash flow analysis shows the stock is 57% undervalued at £28.76. Therefore, a fair value would be £66.88, although it might go lower or higher, given market unpredictability.

How much passive income can be made?

£17,000 (the average UK savings account amount) would buy me 591 shares in the firm now. And if I currently had the ready funds available to do this, I would do it right now.

With an 8% yield, these would pay £1,360 in dividends in the first year. This would rise to £13,600 after 10 years on the same basis and to £40,800 after 30 years.

However, by using the dividends to buy more British American Tobacco shares, these payouts would rise enormously.

Doing this (‘dividend compounding’) on an 8% yield would generate £20,734 of dividends after 10 years, not £13,600. And after 30 years, the dividends paid would rise to £168,907 instead of £40,800.

The total value of the holding (adding in the £17,000 initial investment) would be £185,907. Consequently, if the stock were still yielding 8% (it could be lower or higher), it would generate £14,873 a year in passive income by then.

Inflation would reduce the buying power of the money over the period. However, it shows a small investment can generate big passive income, especially when dividends are compounded.

Simon Watkins has positions in British American Tobacco P.l.c. The Motley Fool UK has recommended British American Tobacco P.l.c. Views expressed on the companies mentioned in this article are those of the writer and therefore may differ from the official recommendations we make in our subscription services such as Share Advisor, Hidden Winners and Pro. Here at The Motley Fool we believe that considering a diverse range of insights makes us better investors.

More on Investing Articles

Road 2025 to 2032 new year direction concept
Investing Articles

My favourite FTSE value stock falls another 6% on today’s results – should I buy more?

Harvey Jones highlights a FTSE 100 value stock that he used to consider boring, but has been surprisingly volatile lately.…

Read more »

UK supporters with flag
Investing Articles

See what £10,000 invested in the FTSE 100 at the start of 2025 is worth today…

Harvey Jones is thrilled by the stunning performance of the FTSE 100, but says he's having a lot more fun…

Read more »

Investing Articles

Prediction: here’s where the latest forecasts show the Vodafone share price going next

With the Vodafone turnaround strategy progressing, strong cash flow forecasts could be the key share price driver for the next…

Read more »

Front view of a young couple walking down terraced Street in Whitley Bay in the north-east of England they are heading into the town centre and deciding which shops to go to they are also holding hands and carrying bags over their shoulders.
Investing Articles

How much do you need in a SIPP or ISA to aim for a £2,500 monthly pension income?

Harvey Jones says many investors overlook the value of a SIPP in building a second income for later life, and…

Read more »

Friends at the bay near the village of Diabaig on the side of Loch Torridon in Wester Ross, Scotland. They are taking a break from their bike ride to relax and chat. They are laughing together.
Investing Articles

Can you turn your Stocks and Shares ISA into a lean, mean passive income machine?

Harvey Jones shows investors how they can use their Stocks and Shares ISA to generate high, rising and reliable dividends…

Read more »

Close-up image depicting a woman in her 70s taking British bank notes from her colourful leather wallet.
Investing Articles

Move over Lloyds, are Barclays shares the ones to go for in 2026?

As we head into 2026 with inflation and interest rates set to fall, what does the banking outlook offer for…

Read more »

Young Black man sat in front of laptop while wearing headphones
Investing Articles

Down 60% with a 10.2% yield and P/E of 13.5! Is this FTSE 250 stock a once-in-a-decade bargain? 

Harvey Jones is dazzled by the yield available from this FTSE 250 company, and wonders if it's the kind of…

Read more »

Shot of a senior man drinking coffee and looking thoughtfully out of a window
Dividend Shares

How much do you need in the stock market to target a £3,500 monthly passive income?

Targeting extra income by investing in the stock market isn't just a pipe dream, it can be highly lucrative. Here's…

Read more »