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.

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.

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

More on Investing Articles

Fireworks display in the shape of willow at Newcastle, Co. Down , Northern Ireland at Halloween.
Investing Articles

I asked ChatGPT if the FTSE 100 would hit 12,000 before 2027

Is the 12,000 mark possible for the FTSE 100 in 2026? Let's take a quick look at what ChatGPT has…

Read more »

DIVIDEND YIELD text written on a notebook with chart
Investing Articles

With an 8.8% yield are Legal & General shares a once-in-a-decade opportunity?

Legal & General shares are back to where they were a whole 10 years ago. Harvey Jones is tempted by…

Read more »

Young female hand showing five fingers.
Investing Articles

5 shares close to 52-week lows. Could they rise in value by 44% over the next year?

Identifying value shares is the key to investment success. These five UK stocks are trading close to their 52-week lows.…

Read more »

Black woman using smartphone at home, watching stock charts.
Growth Shares

Up 25% in a month, this growth share is flying despite the market falling!

Jon Smith points out a growth share that's bucking the broader market trend in recent weeks, with momentum potentially continuing…

Read more »

British flag, Big Ben, Houses of Parliament and British flag composition
Investing Articles

£20,000 invested in a Stocks and Shares ISA on 7 April is now worth…

The Stocks and Shares ISA is a proven wealth-building machine. But was one year ago a great time to be…

Read more »

Man hanging in the balance over a log at seaside in Scotland
Investing Articles

The stock market hasn’t crashed yet. Make these 3 moves before it does

If an investor is prepared for a stock market crash they can soften the blow, and more importantly, capitalise on…

Read more »

Investing Articles

£1,000 buys 300 shares in this red-hot UK gold stock with a P/E ratio of 3

This UK-listed gold stock is on fire at the moment amid the historic rally in precious metals. But it still…

Read more »

Warhammer World gathering
Investing Articles

Forget Pokémon cards! Dividend stocks are my top way to earn a second income

Earning a second income by buying and selling Pokémon cards looks like it could be a lot of fun. But…

Read more »