This Model Suggests Wm. Morrison Supermarkets plc Could Deliver A 13.8% Annual Return

Roland Head explains why Wm. Morrison Supermarkets plc (LON:MRW) could deliver a 13.8% annual return over the next few years.

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.

When investing, your capital is at risk. The value of your investments can go down as well as up and you may get back less than you put in.

Read More

The content of this article is provided for information purposes only and is not intended to be, nor does it constitute, any form of personal advice. Investments in a currency other than sterling are exposed to currency exchange risk. Currency exchange rates are constantly changing, which may affect the value of the investment in sterling terms. You could lose money in sterling even if the stock price rises in the currency of origin. Stocks listed on overseas exchanges may be subject to additional dealing and exchange rate charges, and may have other tax implications, and may not provide the same, or any, regulatory protection as in the UK.

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 Wm. Morrison Supermarkets (LSE: MRW) (NASDAQOTH: MRWSY.US), for example. The firm’s 4.9% prospective yield is very attractive, but 4.9% is substantially less than the long-term average total return from UK equities, which is about 8%.

Morrisons’ share price has risen by just 3% so far this year, underperforming the FTSE 100’s 11% gain. If Morrisons’ share price continues to underperform, the returns provided by its generous dividend could be eroded by capital losses.

What will Morrisons’ total return be?

Looking ahead, I need to know the expected total return (capital gains plus dividends) from Morrisons 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 = (Prospective dividend ÷ current share price) + expected dividend growth rate

Here’s how this formula looks for Morrisons:

(12.9 ÷ 266) + 0.09 = 0.138 x 100 = 13.8%

My model suggests that Morrisons shares could deliver a 13.8% annual total return over the next few years, healthily outperforming the long-term average total return of 8% per year I’d expect from a FTSE 100 tracker.

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 operating cash flow that’s left after capital expenditure, tax costs and interest payments.

Free cash flow = operating cash flow – tax – capital expenditure – net interest

Morrisons’ expansion into convenience stores and online is absorbing most of the firm’s free cash at the moment, and last year’s free cash flow of £96m was not enough to cover the firm’s £270m dividend payout.

However, Morrisons’ debt levels remain in-line with those of Tesco and J Sainsbury, and the firm expects capex to peak at around £1.2bn in 2013/14, before falling back to £850m in 2014/15, and then to a long-term rate of around £650m, which should improve free cash flow.

Should you invest, the value of your investment may rise or fall and your capital is at risk. Before investing, your individual circumstances should be assessed. Consider taking independent financial advice.

> Both Roland and The Motley Fool own shares in Tesco. The Motley Fool has recommended shares Wm. Morrison Supermarkets.

More on Investing Articles

Investing Articles

2 ISA strategies for success in 2025

The ISA is a great vehicle for our investments, sheltering our returns from tax and providing us with the opportunity…

Read more »

Investing Articles

Here’s how an investor could start building a £10,000 second income for £180 per month in 2025

Our writer illustrates how an investor could put under £200 each month into shares and build a long-term five-figure passive…

Read more »

Warren Buffett at a Berkshire Hathaway AGM
Investing Articles

Here’s how I’m finding bargain shares to buy for 2025!

Our writer takes a fairly simply approach when it comes to hunting for cheap shares to buy for his portfolio.…

Read more »

A graph made of neon tubes in a room
Investing Articles

Up 262%! This lesser-known energy company is putting other S&P 500 stocks to shame

Our writer delves into the rationale behind the parabolic growth of this under-the-radar S&P 500 energy company. The reason isn’t…

Read more »

Investing Articles

Just released: December’s small-cap stock recommendation [PREMIUM PICKS]

We believe the UK small-cap market offers a myriad of opportunities across a wide range of different businesses and industries.

Read more »

Aerial shot showing an aircraft shadow flying over an idyllic beach
Investing Articles

£20k of savings? Here’s how an investor could turn that into passive income of £5k a year

A £20k lump sum, invested in a mix of blue-chip shares with a long-term approach, could generate thousands of pounds…

Read more »

Young female business analyst looking at a graph chart while working from home
Investing Articles

Is the BP share price set for a 75% jump?

The highest analyst target for BP shares in 2025 is 75% above the current price. So should investors consider buying…

Read more »

UK money in a Jar on a background
Investing Articles

An investor could start investing with just £5 a day. Here’s how

Christopher Ruane explains how an investor could start investing in the stock market with limited funds, by following some simple…

Read more »