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:
A pastel colored growing graph with rising rocket.

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.

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

Investing Articles

£15,000 yearly passive income: how big an ISA do you need?

£15,000 a year in passive income sounds impressive, but how big does an ISA need to be to support it…

Read more »

Tesla building with tesla logo and two teslas in front
Investing Articles

As the company changes course, is Tesla stock a long-term bargain — or a value trap?

Were Tesla's recent full-year results a case of glass half full, or glass half empty? Christopher Ruane shares his take…

Read more »

A pastel colored growing graph with rising rocket.
Investing Articles

With a 5.1% yield and P/E ratio of 13, is this FTSE 250 share a bargain hiding in plain sight?

This FTSE 250 share trades for 13 times earnings, but it has proven growth potential -- and a tasty dividend…

Read more »

Stack of British pound coins falling on list of share prices
Investing Articles

10.6%+ yields! What’s going on with these unusually high yield UK shares?

A handful of UK shares offer double-digit dividend yields -- and they're all in the same field. What's going on?…

Read more »

Investing Articles

Here’s a FTSE 100 share that I think could beat Rolls-Royce in 2026

Our writer explores whether this could be the best stock to supercharge a FTSE 100 portfolio and capture gains from…

Read more »

Rolls-Royce Hydrogen Test Rig at Loughborough University
Investing Articles

The paradoxical nature of Rolls-Royce shares in 2026

Mark Hartley unpacks the economic anamoly that is Rolls-Royce shares and attempts to analyse the pros and cons of this…

Read more »

Bus waiting in front of the London Stock Exchange on a sunny day.
Growth Shares

This FTSE 100 growth stock sits at a 52-week low. Time to consider buying?

Is the huge tumble in the share price of this FTSE 100 growth stock a wonderful opportunity for new investors?…

Read more »

Young woman holding up three fingers
Investing Articles

£5,000 put into the FTSE 100’s top 3 dividend shares today could earn this much in 5 years…

If someone spread £5k evenly over the FTSE 100's three highest-yielding shares today and did nothing for five years, what…

Read more »