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 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

Portrait of a boy with the map of the world painted on his face.
Investing Articles

My top growth stock to consider buying and holding until 2035

Find out why this growth stock down 19% is Ben McPoland's top pick to consider buying today and holding tightly…

Read more »

Thoughtful man using his phone while riding on a train and looking through the window
Investing Articles

Here’s how much passive income someone could earn maxing out their ISA allowance for 5 years

Christopher Ruane considers how someone might spend a few years building up their Stocks and Shares ISA to try and…

Read more »

Man putting his card into an ATM machine while his son sits in a stroller beside him.
Investing Articles

Was I wrong about Barclays shares, up 196%?

Our writer has watched Barclays shares nearly triple in five years, but stayed on the sidelines. Is he now ready…

Read more »

Wall Street sign in New York City
Investing Articles

Up 17% in 2025, can the S&P 500 power on into 2026?

Why has the S&P 500 done so well this year against a backdrop of multiple challenges? Our writer explains --…

Read more »

National Grid engineers at a substation
Investing Articles

National Grid shares are up 19% in 2025. Why?

National Grid shares have risen by almost a fifth this year. So much for it being a sleepy utility! Should…

Read more »

Road 2025 to 2032 new year direction concept
Investing Articles

Here are the potential dividend earnings from buying 1,000 Aviva shares for the next decade

Aviva has a juicy dividend -- but what might come next? Our writer digs into what the coming decade could…

Read more »

Person holding magnifying glass over important document, reading the small print
Investing Articles

Just released: our top 3 small-cap stocks to consider buying in December [PREMIUM PICKS]

Small-cap shares tend to be more volatile than larger companies, so we suggest investors should look to build up a…

Read more »

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

Is the unloved Aston Martin share price about to do a Rolls-Royce?

The Aston Martin share price has inflicted a world of pain on Harvey Jones, but he isn't giving up hope…

Read more »