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:

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.

Stacks of coins

Image source: Getty Images

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

Night Takeoff Of The American Space Shuttle
Growth Shares

How UK investors can get access to the $2trn SpaceX stock IPO TODAY

Investors in the UK can get exposure to space powerhouse SpaceX today via several investment trusts that trade on the…

Read more »

Young black colleagues high-fiving each other at work
Investing Articles

Down 23% from its highs, I’ve just bagged myself a FTSE 100 bargain!

Stephen Wright has seized the opportunity to buy shares in a FTSE 100 company with outstanding growth prospects at an…

Read more »

Close-up image depicting a woman in her 70s taking British bank notes from her colourful leather wallet.
Investing Articles

How to turn an empty ISA into £100 a month in passive income

Stephen Wright outlines how real estate investment trusts can help UK investors aim for £100 a month in passive income…

Read more »

Man riding the bus alone
Investing Articles

Down 23%! Should I buy Meta Platforms for my ISA or SIPP?

Meta stock looks undervalued after sliding steadily lower since last summer. But should I buy the social media giant for…

Read more »

A rear view of a female in a bright yellow coat walking along the historic street known as The Shambles in York, UK which is a popular tourist destination in this Yorkshire city.
Investing Articles

£5,000 invested in Greggs shares 2 years ago is now worth…

Anyone who bought Greggs' shares two years ago will now be sitting on heavy losses. Is there potential for a…

Read more »

Investing Articles

10 days to the next stock market crash?

What happens to the stock market when the current ceasefire in the Middle East expires? And what should investors do…

Read more »

Middle-aged Caucasian woman deep in thought while looking out of the window
Investing Articles

How to try and double the State Pension with just £30 a week

By saving money each week and investing regularly, even someone without a lot of cash to spare can aim to…

Read more »

UK financial background: share prices and stock graph overlaid on an image of the Union Jack
Investing Articles

2 badly beaten-down small caps to consider for a £20,000 Stocks and Shares ISA

Ben McPoland highlights a pair of UK small caps that have sold off heavily, making them worth considering for a…

Read more »