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

Workers at Whiting refinery, US
Investing Articles

Why is everyone selling BP shares?

BP shares have been some of the most sold in the last week. What's going on here? And could this…

Read more »

DIVIDEND YIELD text written on a notebook with chart
Investing Articles

Is this market correction a once-in-a-decade chance to buy ultra-high-yield income stocks?

As share prices fall, dividend yields rise. The FTSE 100 is full of top income stocks and Harvey Jones says…

Read more »

This way, That way, The other way - pointing in different directions
Investing Articles

Down 25% in a month! Are these the 3 best stocks to buy in today’s correction… or the worst?

Harvey Jones examines whether the best stocks to buy today can all be found in the FTSE 100 sector that…

Read more »

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

This FTSE small-cap stock can surge 105%, says one broker

Ben McPoland highlights a FTSE small-cap share that's trading cheaply and offering a dividend for the first time since 2019.

Read more »

A mature adult sitting by a fireplace in a living room at home. She is wearing a yellow cardigan and spectacles.
Investing Articles

£10,000 invested in ultra-high yield Legal & General shares on 5 April last year is now worth…

Investors typically buy Legal & General shares for the dividend income, as they now yield more than 8.5%. But will…

Read more »

Modern apartments on both side of river Irwell passing through Manchester city centre, UK.
Investing Articles

With an empty ISA today, how long would it take to aim for a million?

Is it realistic to aim for a million with an empty ISA? Our writer turns from fantasy to facts to…

Read more »

Burst your bubble thumbtack and balloon background
Investing Articles

What on earth’s going on with the Helium One share price?

The Helium One share price rally has stalled. Our writer reflects on the reasons and asks whether now could be…

Read more »

Female student sitting at the steps and using laptop
Investing Articles

Getting started with investing? Here are 3 UK stocks to take a look at

The next time the stock market opens, it will be the new financial year. And Stephen Wright has three UK…

Read more »