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

Santa Clara offices of NVIDIA
Investing Articles

£5,000 invested in Nvidia stock 6 months ago is now worth…

Nvidia stock's taking a breather at the moment. But it could be getting ready for its next move higher, says…

Read more »

British coins and bank notes scattered on a surface
Investing Articles

I hold Lloyds. Is it madness to buy Barclays shares too?

Harvey Jones is keen to buy Barclays shares but wonders whether he's simply doubling down, given that he already holds…

Read more »

Asian man looking concerned while studying paperwork at his desk in an office
Investing Articles

It’s time we all took a long, cold look at the Lloyds share price

The Lloyds share price has been good to Harvey Jones, making him a huge fan of the FTSE 100 bank.…

Read more »

Warren Buffett at a Berkshire Hathaway AGM
Investing Articles

Warren Buffett didn’t retire early. But could his investing wisdom help you do so?

Warren Buffett's wisdom from decades of stock market investing is actionable even for a modest investor who simply aims to…

Read more »

Young female hand showing five fingers.
Investing Articles

5 compelling investment ideas for a Stocks and Shares ISA in 2026

Edward Sheldon discusses some ideas to consider for a Stocks and Shares ISA and highlights a UK stock that could…

Read more »

Man writing 'now' having crossed out 'later', 'tomorrow' and 'next week'
Investing Articles

Is this the best time to buy shares in a long time?

Earlier this week, Bill Ackman stated on X that this is the best time to buy shares in a long…

Read more »

A senior man and his wife holding hands walking up a hill on a footpath looking away from the camera at the view. The fishing village of Polperro is behind them.
Investing Articles

£1,000 buys 35 shares in an incredibly reliable FTSE 100 dividend stock

Despite falling 72% from their highs, shares in this FTSE 100 company have been an incredibly reliable source of dividend…

Read more »

Warren Buffett at a Berkshire Hathaway AGM
Investing Articles

This is what Warren Buffett has to say about passive income — and I’m listening!

While searching for new ways to earn passive income, our writer takes to heart sage advice from the Oracle of…

Read more »