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:
Stacks of coins

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.

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

Investing Articles

ChatGPT thinks these are the 5 best FTSE stocks to consider buying for 2026!

Can the AI bot come up trumps when asked to select the best FTSE stocks to buy as we enter…

Read more »

Investing For Beginners

How much do you need in an ISA to make the average UK salary in passive income?

Jon Smith runs through how an ISA can help to yield substantial income for a patient long-term investor, and includes…

Read more »

Investing Articles

3 FTSE 250 shares to consider for income, growth, and value in 2026!

As the dawn of a new year in the stock market approaches, our writer eyes a trio of FTSE 250…

Read more »

Warren Buffett at a Berkshire Hathaway AGM
Investing Articles

Want to be a hit in the stock market? Here are 3 things super-successful investors do

Dreaming of strong performance when investing in the stock market? Christopher Ruane shares a trio of approaches used by some…

Read more »

Two white male workmen working on site at an oil rig
Investing Articles

The BP share price has been on a roller coaster, but where will it go next?

Analysts remain upbeat about 2026 prospects for the BP share price, even as an oil glut threatens and the price…

Read more »

Investing Articles

Prediction: move over Rolls-Royce, the BAE share price could climb another 45% in 2026

The BAE Systems share price has had a cracking run in 2025, but might the optimism be starting to slip…

Read more »

Tesla car at super charger station
Investing Articles

Will 2026 be make-or-break for the Tesla share price?

So what about the Tesla share price: does it indicate a long-term must-buy tech marvel, or a money pit for…

Read more »

Portrait of elderly man wearing white denim shirt and glasses looking up with hand on chin. Thoughtful senior entrepreneur, studio shot against grey background.
Investing Articles

Apple CEO Tim Cook just put $3m into this S&P 500 stock! Time to buy?

One household-name S&P 500 stock has crashed 65% inside five years. Yet Apple's billionaire CEO sees value and has been…

Read more »