Here’s what I’ve made from 266 shares in this FTSE 100 passive income star since 2020…

My passive income portfolio is geared to maximising my dividend income with little effort from me, and this FTSE 100 high-yielder is a star performer in it.

| 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.

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.

Stacks of coins

Image source: Getty Images

They say there is no such thing as free money, but passive income comes pretty close in my book. It arrives periodically in the form of dividends paid by many stocks, and consequently I am a big fan.

Ultimately, I expend little effort to secure this additional income beyond choosing the stocks.

This income will become increasingly important as I move into retirement. It should enable me to have a better time than might otherwise be the case.

A fixture of my passive income portfolio has been FTSE 100 commodities giant Rio Tinto (LSE: RIO).

So, how much has it made me, and is this likely to continue?

How well’s it done for me?

I first bought the stock back in March 2020, when £10,000 bought me 266 shares at £37.57.

Since then, the firm has paid total dividends per share of £25.33. So, those 266 shares have made me £6,758 in returns.

As with all stocks I buy, I made sure it was trading at a big discount to its ‘fair value’. I do this because if I want to sell the stock, I would prefer to make a profit on it. The chances increase the more a stock is undervalued when I buy.

Anyhow, here the share price has soared 45% to £54.65.

So, that is a profit – on paper, as I have not sold it – of £4,530.

This, added to the dividends, gives me a total gain of £11,268 – a rise of nearly 113% on my investment.

How’s the price look from here?

A discounted cash flow valuation shows the stock is 52% underpriced to its true worth.

Given the current price of £54.65, this means its fair value is £113.85.

Confirmations of this undervaluation come from peer comparisons.

Its 11.4 price-to-earnings ratio is bottom of its competitor group, which averages 29.1. These firms comprise BHP at 15.3, Vedanta at 16.8, Antofagasta at 32.6, and Griffin Mining at 51.8.

It is ultimately earnings growth that powers any firm’s share price and dividends higher. A risk here is commodity price volatility, particularly in iron ore, copper and aluminium.

However, H1 2025 results showed underlying EBITDA at a healthy $11.5bn (£8.7bn). Operating cash flow stood at a colossal $6.9bn, which itself can be a driver for growth.

Moreover, its Q3 production update saw copper and aluminium production rise 10% and 6% year on year. Meanwhile, quarterly iron ore shipments hit their second-highest level since 2019.

What’s the passive income outlook?

Rio Tinto’s current dividend yield is 5.7%, with forecasts that it will increase to 5.9% by 2027, although this can go up or down.

On the current level, my original £10,000 investment would make me £7,659 in dividends after 10 years. This incorporates reinvesting the dividends back into the stock (‘dividend compounding’).

After 30 years of this, dividends would increase to £45,066. Including the £10,000 initial investment, the holding would be worth £55,066.

And this would pay me £3,139 a year in passive income from dividends. None of this is guaranteed, of course, as a company’s situation (and the global backdrop) can change a lot in 30 years.

YetI am very happy to keep Rio Tinto in my passive income portfolio.

And I also have my eye on other high-yield stocks that look very undervalued to me.

Simon Watkins has positions in Rio Tinto Group. 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

Santa Clara offices of NVIDIA
Investing Articles

£5,000 invested in Nvidia stock 6 months ago is now worth…

Nvidia stock's taking a breather at the moment. But it could be getting ready for its next move higher, says…

Read more »

British coins and bank notes scattered on a surface
Investing Articles

I hold Lloyds. Is it madness to buy Barclays shares too?

Harvey Jones is keen to buy Barclays shares but wonders whether he's simply doubling down, given that he already holds…

Read more »

Asian man looking concerned while studying paperwork at his desk in an office
Investing Articles

It’s time we all took a long, cold look at the Lloyds share price

The Lloyds share price has been good to Harvey Jones, making him a huge fan of the FTSE 100 bank.…

Read more »

Warren Buffett at a Berkshire Hathaway AGM
Investing Articles

Warren Buffett didn’t retire early. But could his investing wisdom help you do so?

Warren Buffett's wisdom from decades of stock market investing is actionable even for a modest investor who simply aims to…

Read more »

Young female hand showing five fingers.
Investing Articles

5 compelling investment ideas for a Stocks and Shares ISA in 2026

Edward Sheldon discusses some ideas to consider for a Stocks and Shares ISA and highlights a UK stock that could…

Read more »

Man writing 'now' having crossed out 'later', 'tomorrow' and 'next week'
Investing Articles

Is this the best time to buy shares in a long time?

Earlier this week, Bill Ackman stated on X that this is the best time to buy shares in a long…

Read more »

A senior man and his wife holding hands walking up a hill on a footpath looking away from the camera at the view. The fishing village of Polperro is behind them.
Investing Articles

£1,000 buys 35 shares in an incredibly reliable FTSE 100 dividend stock

Despite falling 72% from their highs, shares in this FTSE 100 company have been an incredibly reliable source of dividend…

Read more »

Warren Buffett at a Berkshire Hathaway AGM
Investing Articles

This is what Warren Buffett has to say about passive income — and I’m listening!

While searching for new ways to earn passive income, our writer takes to heart sage advice from the Oracle of…

Read more »