This Model Suggests Royal Dutch Shell Plc Could Deliver A 5.5% Annual Return

Roland Head explains why Royal Dutch Shell Plc (LON:RDSB) could deliver a 5.5% annual return.

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.

One of the risks of being an income investor is that you can be seduced by attractive yields, which are sometimes a symptom of a declining business or a falling share price.

Take Royal Dutch Shell (LSE: RDSB) (NYSE: RDS-B.US), for example. The firm’s 4.9% prospective yield is well above the FTSE 100 average of 3%, but 4.9% is substantially less than the long-term average total return from UK equities, which is about 8%.

Shell’s share price has underperformed the FTSE 100 by 13% over the last 12 months, wiping out the return provided by its dividends.

Will Shell’s underperformance continue?

Looking ahead, I need to know the expected total return from my Shell shares, so that I can compare them to my benchmark, a FTSE 100 tracker.

The dividend discount model is a technique that’s widely used to value dividend-paying shares. A variation of this model also allows you to calculate the expected rate of return on a dividend paying share:

Total return = (Last year’s dividend ÷ current share price) + expected dividend growth rate

Rather than guess at future growth rates, I usually use the average dividend growth rate since 2009, to capture a firm’s dividend growth since the financial crisis. Here’s how this formula looks for Shell:

(1.072 ÷ 22.8) + 0.0079 = 0.549 x 100 = 5.49%

This model indicates that Shell shares could deliver an annual return of around 5.5% over the next few years, suggesting that there is a good chance they will continue to underperform my long-term annual target of 8%.

Isn’t this too simple?

One limitation of this formula is that it doesn’t tell you whether a company can afford to keep paying and growing its dividend.

My preferred measure of dividend affordability is free cash flow — the cash that’s left after capital expenditure and tax costs.

Free cash flow is normally defined as operating cash flow – tax – capex.

Applying this formula to Shell’s 2012 accounts shows that Shell’s free cash flow was -$12bn last year, leaving its dividend uncovered.

Although this isn’t ideal, Shell’s low debt levels and strong balance sheet mean that its dividend isn’t at immediate risk. What’s more, I expect to see the firm’s cash flow position steadily improve over the next few years, as Shell’s incoming CEO, Ben van Beurden, is expected to focus on improving shareholder returns, rather than growth at any cost. 

> Roland owns shares in Royal Dutch Shell.

More on Investing Articles

Warren Buffett at a Berkshire Hathaway AGM
Investing Articles

Warren Buffett profited massively from nervous markets. Here’s how!

With market turbulence making some investors nervous, our writer recalls several moments when Warren Buffett did well despite fearful markets.

Read more »

Close-up as a woman counts out modern British banknotes.
Investing Articles

How to target a 14%+ dividend yield by investing £10,000

There are many strategies for the average investor targeting a 14% dividend yield or higher. Our Foolish author explores one…

Read more »

Arrow symbol glowing amid black arrow symbols on black background.
Investing Articles

Up 6%, can this ‘gritty’ stock continue outperforming the rest of the FTSE 250?

ITV's share price is soaring as investors react to a resilient performance in 2025. The question is, can the FTSE…

Read more »

Investing Articles

How much income could £20k in a Stocks and Shares ISA give you today?

As the clock ticks on this year's Stocks and Shares ISA allowance, Harvey Jones looks at how investors could use…

Read more »

Investing Articles

What next for the Endeavour Mining share price after a record-breaking set of results?

Since March 2025, Endeavour Mining’s share price has risen 175%. Do the gold miner’s latest results provide any clues as…

Read more »

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

How are Rolls-Royce shares looking in March 2026?

March promises to be an interesting time for Rolls-Royce shares, but should investors be worried or calm about developments?

Read more »

Black woman using smartphone at home, watching stock charts.
Investing Articles

3 these stocks are smashing BAE Systems shares – are they worth considering today? 

Harvey Jones looks at the impact of current events on BAE Systems shares this week, and highlights some FTSE 100…

Read more »

Santa Clara offices of NVIDIA
Investing Articles

At a forward P/E of 17, is Nvidia stock now a screaming buy?

Stephen Wright outlines why Nvidia stock could be better value now than it has been in a long time, despite…

Read more »