This Model Suggests Vodafone Group plc Could Deliver An 11.1% Annual Return

Roland Head explains why Vodafone Group plc (LON:VOD) could deliver an 11.1% annual return.

| 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.

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

Take Vodafone Group (LSE: VOD) (NASDAQ: VOD.US), for example. The firm’s 4.8% yield is attractive but, equally, 4.8% is substantially less than the long-term average return from UK equities, which is about 8%.

Vodafone’s share price has already risen by 47% this year, and if the firm’s European business continues to tread water, I could find that my dividend income is being cancelled out by a falling share price.

What will Vodafone’s total return be?

Looking ahead, I need to know the expected total return from my Vodafone 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 from the last five years. Here’s how this formula looks for Vodafone — I’ve used 11p as the dividend, as the firm’s management has already committed to this payment for the current financial year:

(11 / 228) + 0.063 = 0.111 x 100 = 11.1%

This model suggests that Vodafone shares could deliver a total return of 11.1% per year over the next few years, meaning that there is a good chance they will outperform my long-term average target of 8% total return per year, before inflation.

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, tax and interest costs.

Free cash flow is normally defined as operating cash flow – tax – capex. Vodafone’s 2012/13 results show that only 6.9p of last year’s 10.2p dividend payment was covered by free cash flow.

This is a potential red flag, but it’s normal for free cash flow cover to vary depending on capex commitments, and historically, Vodafone’s dividends have mostly been covered by free cash flow.

> Roland owns shares in Vodafone Group but does not own shares in any of the other companies mentioned in this article. The Motley Fool has recommended shares in Vodafone.

More on Investing Articles

This way, That way, The other way - pointing in different directions
Investing For Beginners

1 FTSE 250 stock I like and 1 I’ll avoid after the stock market correction

Jon Smith analyses the move lower in certain FTSE 250 companies over the past month and picks one that looks…

Read more »

Playful senior couple in aprons dancing and smiling while preparing healthy dinner at home
Investing Articles

Is April 2026 a great time to buy Lloyds shares?

Lloyds shares have been flying over the last two years. And there's one factor that could mean the bank continues…

Read more »

Young mixed-race couple sat on the beach looking out over the sea
Investing Articles

Want to aim for a £500 second income each month? Here’s how much it takes

Christopher Ruane digs into the numbers and mechanics that could let someone with no shares today build an annual second…

Read more »

Aston Martin DBX - rear pic of trunk
Investing Articles

Down 95%, what might it take for the Aston Martin share price to rise 2,000%?

The Aston Martin share price has collapsed. Our writer considers what it might take for it to regain some ground…

Read more »

Investing Articles

How are Diageo shares looking in April 2026?

It's been an eventful year so far, but what has the impact been for Diageo shares, and where might they…

Read more »

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

P/Es below 7! 3 staggeringly cheap shares despite yesterday’s rally

Investors who fear they have missed their opportunity to buy cheap shares as the stock market recovers might want to…

Read more »

ISA coins
Investing Articles

Want to know what UK investors have been buying in their ISAs?

Looking for stock, trust, and fund ideas this April? Royston Wild discusses what Brits have been stuffing in their Stocks…

Read more »

Mature Caucasian woman sat at a table with coffee and laptop while making notes on paper
Investing Articles

Why aren’t people buying Greggs shares by the bucketload?

Greggs' shares remain in the doldrums. But should Foolish investors consider pouncing while others won't? Paul Summers takes a fresh…

Read more »