We have some exciting news to share! The Motley Fool UK has now become The Twelfth Magpie -- an independent, UK-owned company, led by our long-serving UK management team — Mark Rogers, Chris Nials and Heather Adlington. In practical terms, it’s the same team you know, now fully focused on serving our UK readers and members.

Just as importantly, our approach remains unchanged: long-term, jargon-free, and on your side. This site is our new home, and there will be extra tweaks made across the coming few days as we settle in. So if anything looks a little off, please bear with us!

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.

A 6.3% forecast yield! 1 bargain-basement FTSE passive income gem to buy today?  

This FTSE 100 passive income star has delivered consistently high dividends, with analysts forecasting more to come, and it looks a bargain too.

| More on:
Passive income text with pin graph chart on business table

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.

Passive income is money generated with little ongoing effort, most notably in my view through share dividends. Such income can be incredibly powerful for investors, helping to smooth market volatility, compound returns, and build long‑term financial resilience.

One company that stands out as a potential cornerstone for passive-income seekers is British American Tobacco (LSE: BATS), but why?

XXX

Consistently high yields

Its appeal starts with a dividend yield that sits well above the FTSE 100 average. From 2020 to 2024 alone, it paid respective dividends of 210.4p, 215.6p, 217.8p, 230.89p, and 235.52p. These generated respective annual average yields of 7.8%, 7.9%, 6.7%, 10.1%, and 8.2% in those years.

Its current dividend yield is 5.5%, but returns can go down as well as up over time.

In fact, analysts forecast British American Tobacco’s dividends will rise to 251.4p this year, 259.8p next year, and 272.2p in 2028. These would generate respective yields of 5.8%, 6%, and 6.3%.

How much dividend income?

A risk to its future dividend returns is any delay in its transition to smoke-free nicotine substitutes. This could give the advantage to competitors pursuing the same strategy. Another is tighter regulation on tobacco and nicotine products, which could restrict sales or raise compliance costs.

Even so, consensus analysts’ projections are that British American Tobacco’s earnings will grow by an average 4% a year over the medium term. And it is this that ultimately powers dividend growth over time.

Based on the forecast 6.3% yield, my £20,000 holding in the company would make £17,490 after 10 years and £111,734 after 30 years. This reflects the dividends being reinvested in the stock to harness the power of dividend compounding.

On this basis, the holding’s value would be £135,725 by the end of the 30 year-year period. And this would pay a yearly dividend income of £8,551!

Share price gains too?

Another part of British American Tobacco’s appeal to me as a passive income holding is its potential for price gains. These, like dividends, are also driven by earnings growth over the long term. And in this case, the share price is already markedly lagging its ‘fair value’, in my view.

Discounted cash flow (DCF) analysis identifies where any stock should trade by projecting future cash flows and discounting them back to today. Some analysts’ DCF modelling is more conservative than mine, depending on the variables used.

However, based on my DCF assumptions — including an 8.7% discount rate — British American Tobacco shares are 37% undervalued at their current £43.13 price.

This implies a fair value for the shares of around £68.46 — much higher than where it trades today. And because asset prices can trade towards their fair value in the long run, it suggests a potentially superb buying opportunity to consider today if those DCF assumptions hold.

My investment view

The firm’s high yield is underpinned by years of consistent distributions. It reflects a management team that has long prioritised returning cash to shareholders. This is supported by steady expected earnings growth, which should also drive share price gains towards fair value over time.

Consequently, I will be buying more British American Tobacco shares soon. And other high-yielding and deeply-discounted stocks have also caught my attention in recent weeks.

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

Friends and sisters exploring the outdoors together in Cornwall. They are standing with their arms around each other at the coast.
Investing Articles

£503 buys 14 shares in this FTSE 250 stock that returned 23.9% annually for the last 15 years

This FTSE 250 stock has averaged a huge return for 15 years. At today's price, £503 buys 14 shares. But…

Read more »

Black woman using loudspeaker to be heard
Investing Articles

£1,000 buys 25 shares in this FTSE 100 stock that’s returned 29.2% annually for the last 10 years

This FTSE 100 mining stock has returned close to 30% a year for a decade. At 3,995p, £1,000 buys 25…

Read more »

Female student sitting at the steps and using laptop
Investing Articles

Down 47%, is this growth stock finally worth buying in May?

With a £288m order book and a hidden pipeline of defence and nuclear contracts, is this growth stock now too…

Read more »

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

2 REITs yielding 7%+ to consider for passive income in 2026

A REIT backed by the NHS and another backed by Tesco and Sainsbury's with both yielding 7%+. Here's why I'm…

Read more »

Woman riding her old fashioned bicycle along the Beach Esplanade at Aberdeen, Scotland.
Investing Articles

Just 97 shares of this UK dividend stock generate £238 in passive income

A 5.7% yield, £238 in passive income from just 97 shares, and one of the most divisive dividend stocks on…

Read more »

ISA coins
Investing Articles

£10,000 in an ISA generates a second income of…

The London Stock Exchange is home to some of the world's most generous dividends. But how big a second income…

Read more »

Shot of a senior man drinking coffee and looking thoughtfully out of a window
Investing Articles

Expert recommendations: 2 top income stocks yielding 7%+!

With yields of 7.2% and 7.8% respectively, these two income stocks are catching the eyes of institutional analysts. Should investors…

Read more »

Illustration of flames over a black background
Investing Articles

3 top income-focused stocks to buy in May 2026, according to experts

Looking for a stock to buy for income in May 2026? Experts have flagged these three UK dividend shares as…

Read more »