Share your opinion and earn yourself a free Motley Fool premium report!

We are looking for Fools to join a 75 minute online independent market research forum on 15th / 16th December.

To find out more and express your interest please click here

Here’s what £17,000 invested 1 year ago in this FTSE 100 passive income gem is worth now…

This often-overlooked FTSE 100 savings and retirement giant pays one of the highest yields in the index, which can generate huge passive income over time.

| 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.

A pastel colored growing graph with rising rocket.

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.

Phoenix Group Holdings (LSE: PHNX) has been one of my top-performing passive income stocks since I bought it. ‘Passive’ income is money made with little ongoing effort – most pertinently in my view from dividends paid by stocks.

It is true that I put a great deal of thought into making such stock selections. However, once that is done, all that is needed is to periodically check that they are performing as required (they may not be, of course).

One-year performance

There are two elements that contribute to the absolute return of a dividend stock over time – share price and dividend.

Phoenix Group’s opening price on 10 June 2024 was £4.91. So £17,000 (the average UK savings account amount) would have bought 3,462 of its shares at that point.

Today’s opening price is £6.52 so the profit on the share price is £5,572.

Additionally over the year the savings and retirement giant paid a 54p dividend per share. So this means a further profit of £1,869.

Therefore, the total one-year profit on the £17,000 investment is £7,441 – or a 44% gain!

Time is key to unlocking huge dividend gains

I believe that the most important concept to appreciate in passive income stocks is that time is the greatest ally.

The longer a solid dividend stock keeps generating its payouts, the more profit an investor will see.

For example, on Phoenix Group’s current average yield of 8.3%, the £17,000 would make £14,110 in dividends after 10 years. On the same basis, this would rise to £42,330.

Crucially though, where time really comes into its own is when the standard investment practice of ‘dividend compounding’ is used.

This simply means reinvesting the dividends paid by a stock straight back into it.

By doing this on the same average 8.3% yield, the 10-year dividends would be £21,875 rather than £14,110. And on the same basis after 30 years, these would soar to £186,292, not £42,330.

Adding in the initial £17,000 and the holding would be worth £203,292 by then. This would be generating an annual passive income of £16,873 at that point.

The yield forecasts also look terrific

That said, analysts forecast that Phoenix Group will increase its dividends to 55.8p this year, 57.4p next year, and 59p in 2027.

This would give respective yields based on the current share price of 8.6%, 8.8%, and 9%.

Consensus projections are also that the firm’s earnings will increase by a phenomenal 95.1% a year to end-2027. And these are ultimately what power a firm’s share price and dividends over time.

Factoring in other analysts’ figures and my own into a discounted cash flow analysis shows Phoenix Group shares are also 16% undervalued.

Therefore, their ‘fair value’ would be £7.76.

A risk to these numbers is that cut-throat competition in the sector may squeeze the firm’s margins.

That said, its 17 March 2024 results saw IFRS adjusted operating profit jump 31% year on year to £825m. Additionally, the firm upgraded its IFRS adjusted operating profit target to around £1.1bn from £900m by end-2026.

Given the firm’s stunning earnings growth prospects and what this would mean for its dividends and share price, I will buy more of the stock very soon.

Simon Watkins has positions in Phoenix Group Plc. The Motley Fool UK has no position in any of the shares mentioned. 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

Young mixed-race couple sat on the beach looking out over the sea
Investing Articles

Investing in high-yield dividend stocks isn’t the only way to compound returns in an ISA or SIPP and build wealth

Generous payouts from dividend stocks can be appealing. But another strategy can offer higher returns over the long run, says…

Read more »

Middle-aged white man wearing glasses, staring into space over the top of his laptop in a coffee shop
Investing Articles

A rare buying opportunity for a defensive FTSE 100 company?

A FTSE 100 stock just fell 5% in a day without anything changing in the underlying business. Is this the…

Read more »

Two elderly people relaxing in the summer sunshine Box Hill near Dorking Surrey England
Investing Articles

Simplify your investing life with this one key tip from Warren Buffett

Making moves in the stock market can be complicated. But as Warren Buffett points out, if you don’t want it…

Read more »

Tesco employee helping female customer
Investing Articles

Is Tesco a second income gem after its 12.9% dividend boost?

As a shareholder, our writer was happy to see Tesco raise dividends -- again. Is it finally a serious contender…

Read more »

Rolls-Royce Hydrogen Test Rig at Loughborough University
Investing Articles

Has the Rolls-Royce share price gone too far?

Stephen Wright breaks out the valuation models to see whether the Rolls-Royce share price might still be a bargain, even…

Read more »

Tŵr Mawr lighthouse (meaning "great tower" in Welsh), on Ynys Llanddwyn on Anglesey, Wales, marks the western entrance to the Menai Strait.
Investing Articles

How much do you need to invest in a FTSE 100 ETF for £1,000 monthly passive income?

Andrew Mackie tested whether a FTSE 100 ETF portfolio could deliver £1,000 a month in passive income – the results…

Read more »

Two business people sitting at cafe working on new project using laptop. Young businesswoman taking notes and businessman working on laptop computer.
Investing Articles

One of my top passive income stocks to consider for 2026 is…

This under-the-radar income stock has grown its dividend by over 370% in the last five years! And it might just…

Read more »

Two female adult friends walking through the city streets at Christmas. They are talking and smiling as they do some Christmas shopping.
Investing Articles

Here’s how you can invest £5,000 in UK stocks to start earning a second income in 2026

Zaven Boyrazian looks at some of the top-performing UK stocks in 2025, and shares which dividend-paying sector he thinks could…

Read more »