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

Warren Buffett at a Berkshire Hathaway AGM
Investing Articles

Why I’m still betting on Berkshire Hathaway – even after Warren Buffett

Berkshire Hathaway is an economic powerhouse. But is the company vulnerable to activist pressure when the time comes to sell…

Read more »

House models and one with REIT - standing for real estate investment trust - written on it.
Investing Articles

2 top REITs I’m considering for my 2026 Stocks and Shares ISA

Working out our 2026 Stocks and Shares ISA plans now should give us a great chance to be ahead of…

Read more »

Rolls-Royce's Pearl 10X engine series
Investing Articles

From pennies to £13: can Rolls-Royce shares keep on going?

Rolls-Royce shares have already had a strong start to 2026, hitting a new all-time high. Here's how our writer feels…

Read more »

Investing Articles

Should I buy Tesla stock for my ISA in 2026?

Tesla now has robotaxis on the road and plans to pump out millions of Optimus robots in future. But does…

Read more »

Man thinking about artificial intelligence investing algorithms
Investing Articles

Why did this flying FTSE 250 growth stock just jump another 10%?

So we expect bigger daily jumps from FTSE 250 stocks than the FTSE 100 when there's good news? This trading…

Read more »

Investing Articles

3 dirt-cheap UK stocks to consider buying with massive recovery potential

Harvey Jones says investors looking for bargain stocks to buy might consider these three FTSE 100 companies that have all…

Read more »

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

Up 20% in a matter of days! Should I sell my BAE Systems shares in 2026?

BAE Systems shares are rocketing higher in 2026. Our Foolish author is wondering whether it might be time to sell…

Read more »

Young Caucasian man making doubtful face at camera
Investing Articles

I’m sorry, but I won’t touch National Grid shares with a bargepole

Harvey Jones knows he's in a minority, but he still doesn't think National Grid shares are all they're cracked up…

Read more »