I’ve made this much from 417 shares in this FTSE 100 dividend income gem since 2020…

My £10k investment in this FTSE 100 heavyweight has grown hugely since 2020. With dividends up and the shares still undervalued, are more gains ahead?

| 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.

A pastel colored growing graph with rising rocket.

Image source: Getty Images

British American Tobacco (LSE: BATS) was one of a clutch of FTSE 100 stocks I picked up in early 2020. With early retirement in mind, I focused on high‑dividend shares to fund the fun of future downtime.

Back then, the tobacco and nicotine substitutes manufacturer was yielding 8.8%. Since then, the share price has climbed strongly, compressing the yield, but I am well ahead on both income and capital.

So, what are the prospects for further gains?

A bargain-basement bonanza

I bought £10,000 worth of the stock in late March of that year. That secured me 417 shares at the then price of £23.97.

From that point, the firm has delivered total dividends per share of £12.90. So, I have made £5,379 in these payouts from those 417 shares since then.

However, I have seen paper gains (as I have not sold the stock) as well. With the shares now trading at £42.82, they have jumped 79%!

That means I am currently sitting on an unrealised capital gain of £7,856.

Together with the dividends, this gives me a total gain of £13,235 – a rise of around 132% on my initial investment.

What’s the price outlook?

It is crucial to note here that a share’s price can still be undervalued even if it has risen enormously.

This is because price and value are different things. The former is just a function of what the market is willing to pay at any point. But the latter is based on the fundamentals of the underlying business.

In British American Tobacco’s case, a discounted cash flow valuation shows it is 30% undervalued at its current £42.82 price.

So, its ‘fair value’ is £61.17.

What about its dividends?  

The firm has raised its dividends in each of the past five years since 2020. These have produced respective annual average yields of 7.8%, 7.9%, 6.7%, 10.1%, and 8.2%.

That sequential rising dividends have not produced sequential rising yields illustrates that yields move inversely to share price. In short, dividend yields can go up, down, or be cancelled.

A broader risk comes from any failure in the firm’s ongoing transition towards nicotine substitutes rather than tobacco products. This could squeeze its profits.

Nonetheless, analysts forecast British American Tobacco will increase its dividend to 240.2p this year, 250.4p next year, and 258.8p in 2027.

This would give yields on the current share price of 5.6%, 5.8%, and 6%.

What’s this mean for dividend income?

My original £10,000 investment at a 6% yield would make another £8,194 after 10 years. This is also provided I reinvested the dividends back into the stock (‘dividend compounding’).

After 30 years on the same basis (which cannot be guaranteed), this would rise to £50,226. With my £10,000 included, the holding would be worth £60,226.

And that would pay £3,614 a year in dividend income by that point.

My investment view

Its projected rising dividend yield and notable undervaluation remain extremely appealing to me.

Also positive are analysts’ forecasts that its earnings are set to grow by 15.4% a year to end-2027. This is the engine for stock price and dividend gains for any firm.

Consequently, I will buy more of the stock very shortly. And I also have my eye on other high-yielding shares as well.

Simon Watkins has positions in British American Tobacco P.l.c. The Motley Fool UK has recommended British American Tobacco P.l.c. 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

Stack of one pound coins falling over
Investing Articles

Want to turn your ISA into a passive income machine? These 3 steps help

Christopher Ruane looks at a trio of factors he reckons could help an investor as they aim to earn passive…

Read more »

Investing For Beginners

2 FTSE shares that have been oversold in this stock market correction

Jon Smith reviews the recent market slump and points out a couple of FTSE shares he believes have been oversold…

Read more »

Warren Buffett at a Berkshire Hathaway AGM
Investing Articles

As the stock market moves down, I’m taking the Warren Buffett approach!

Rather than getting nervous as markets move around, our writer is looking to the career of Warren Buffett to see…

Read more »

Fans of Warren Buffett taking his photo
Investing Articles

Here’s how a stock market crash could be brilliant news for your retirement!

This writer isn't peering into a crystal ball trying to time the next stock market crash. Instead, he's making an…

Read more »

Burst your bubble thumbtack and balloon background
Investing Articles

Down 93%, should I load up on this penny stock while it’s under 1p?

The small-cap company behind this penny stock is eyeing up a substantial global market opportunity. So why did it crash…

Read more »

Portrait of pensive bearded senior looking on screen of laptop sitting at table with coffee cup.
Investing Articles

Is Fundsmith Equity still worth holding in a Stocks and Shares ISA or SIPP in 2026?

The performance of the Fundsmith Equity fund has been shocking over the last two years. Is it still smart to…

Read more »

Young female hand showing five fingers.
Investing Articles

5 smart moves to make before the 2025/2026 ISA deadline

Taking advantage of the annual allowance isn’t the only smart move to make before the upcoming ISA deadline, says Edward…

Read more »

Businesswoman calculating finances in an office
Investing Articles

Here’s the dividend forecast for Lloyds shares through to 2028

Can dividend forecasts tell investors much about the outlook for banking shares? Stephen Wright sets out what investors really need…

Read more »