Here’s how I’m targeting £17,497 in annual passive income from my £20,000 in this top-flight passive income gem

This top-tier FTSE ultra-high-yield dividend stock stands out to me as having all three key elements I want in a game-changing passive income stock.

| 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.

Perhaps the best way of thinking about passive income (money made with little effort) came from legendary investor Warren Buffett.

He said: “If you don’t find a way to make money while you sleep, you will work until you die.”

I have found the best way to make money while I sleep is by investing in high-dividend-paying shares.

The earlier this process is begun, the better, as it allows income to grow through ‘dividend compounding’. Much like leaving savings to accrue in a bank account, this compounding effect can quietly turbocharge long-term returns.

So, what do I think the best passive income stock in my portfolio is right now?

What I want in a passive income stock

FTSE 100 financial giant Legal & General (LSE: LGEN) has the three key qualities I want in such a stock.

First, it offers a market-beating ultra-high dividend yield of 8%, more than double the FTSE 100’s 3.1% current average. More positively still, analysts forecast this will rise to 8.5% this year, 8.7% next year, and to a stunning 9% in 2028. This means the turbocharging of my dividend income will begin from an already very high base.

Second, the shares look to be extremely undervalued — 57%, in fact, using my own discounted cash flow modelling. Some analysts’ modelling is more conservative, but based on a 7.1% discount rate of projected future cash flows, my DCF modelling suggests a ‘fair value’ of £6.21.

The present price is £2.67, and stock prices can trade toward their fair value over time. Consequently, this valuation gap reduces the chances of my losing money if I sell the share. Conversely, of course, it increases the possibility that I make money in that event. Not that any of this is guaranteed.

And third, I want an underlying business forecast to deliver strong earnings (‘profits’) growth. It is this that ultimately drives both share prices and dividends higher. In Legal & General’s case, analysts forecast average annual earnings growth of a whopping 21.2% to end-2028.

How much can I make?

A risk to the stock’s ongoing ultra-high returns is the intense competition in its sector, which may pressure its margins.

Even so, based on the current 8% yield, my £20,000 Legal & General holding could generate £24,393 in dividends after 10 years. This ignores any forecast rises in the yield, and the possibility of a decline over time, which can occur. It also assumes the dividends are reinvested back into the stock to harness the power of dividend compounding.

On the same basis, the dividends would rise to £198,715 after 30 years, although there is no certainty that this will happen. Including my original £20,000 investment, the holding could be worth £218,715 by then.

And that could give me a yearly passive income from dividends of £17,497!

My investment view

Legal & General ticks all three boxes I look for in a passive‑income stock: a huge yield, clear undervaluation, and strong forecast earnings growth.

On that basis, I plan to buy more shares to strengthen my long-term income stream.

I also believe the combination of high income, attractive pricing, and solid growth prospects makes the stock well worth the consideration of other investors too.

Simon Watkins has positions in Legal & General Group Plc. 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

This way, That way, The other way - pointing in different directions
Growth Shares

This FTSE stock is primed to rally 65% according to the experts

Jon Smith raises an eyebrow after looking at multiple analyst forecasts for a FTSE share over the coming year and…

Read more »

Close-up of a woman holding modern polymer ten, twenty and fifty pound notes.
Investing Articles

Looking for UK stocks to buy for income? This one caught my eye!

On the hunt for stocks to buy, Christopher Ruane weighs some pros and cons of an investment trust with a…

Read more »

Investing Articles

Here’s how much £10,000 invested in Rolls-Royce shares could soon be worth

Rolls Royce shares are on P/E ratios above 30 for the next couple of years, and that could be good…

Read more »

Rear view image depicting a senior man in his 70s sitting on a bench leading down to the iconic Seven Sisters cliffs on the coastline of East Sussex, UK. The man is wearing casual clothing - blue denim jeans, a red checked shirt, navy blue gilet. The man is having a rest from hiking and his hiking pole is leaning up against the bench.
Investing Articles

£20,000 of savings? Here’s how that could ultimately generate a £672 monthly second income

How do some people manage to earn a second income without taking on another job? Christopher Ruane explores one potential…

Read more »

Road 2025 to 2032 new year direction concept
Investing Articles

I’m targeting £1,768 a year in dividends from £12k in this high-yield UK income stock

Harvey Jones crunches the numbers to show how reinvesting dividends from this high-income UK stock could build a generous passive…

Read more »

Golden hand holding Number 2 foil balloon.
Investing Articles

2 UK stocks tipped to grow 50%+ over the next 12 months

Could these two UK stocks really grow by more than 50% over the next year? James Beard considers whether this…

Read more »

Night Takeoff Of The American Space Shuttle
Growth Shares

This FTSE 250 share is my early pick to get promoted to the FTSE 100 next month!

Jon Smith points out a FTSE 250 share that has been outperforming the index recently and could get a tap…

Read more »

Investing Articles

Up 233% but with a P/E of 17! So can the Barclays share price keep going?

Harvey Jones is hugely impressed by the stunning Barclays share price performance, but he's wondering how long it can conquer…

Read more »