This Model Suggests GlaxoSmithKline plc Could Deliver An 11% Annual Return

Roland Head explains why pharma giant GlaxoSmithKline plc (LON:GSK) could deliver an 11% 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 the UK’s largest pharmaceutical firm, GlaxoSmithKline (LSE: GSK) (NYSE: GSK.US), for example. The firm’s 4.7% prospective yield is attractive, but, 4.7% is substantially less than the long-term average total return from UK equities, which is about 8%.

Total return is made up of dividend yield and share price growth combined — but Glaxo shares are already up by 23% this year, and the firm is facing corruption allegations in China that triggered a 9% fall in Asian sales during the third quarter. Can Glaxo overcome these headwinds to deliver capital growth?

What will Glaxo’s total return be?

Looking ahead, I need to know the expected total return from my Glaxo 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

Rather than guess at future growth rates, I usually average dividend growth between 2009 and the current year’s forecast payout, to provide a more reliable guide to the underlying trend. Here’s how this formula looks for Glaxo:

(77.8 ÷ 1645) + 0.063 = 0.110 x 100 = 11.0%

My model suggests that Glaxo shares could deliver a 11% total return over the next few years, 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 cash that’s left after capital expenditure and tax costs.

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

In Glaxo’s case, the firm’s 2012 free cash flow of £1,744m was insufficient to cover its £3,814m dividend payments, but this is the exception — from 2011 back to at least 2007, Glaxo’s dividend has been amply covered by free cash flow.

> Roland owns shares in GlaxoSmithKline.

More on Investing Articles

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

Prediction: by December, £5,000 invested in UK shares will be worth…

Zaven Boyrazian breaks down three different price forecasts for UK shares and explains which sectors of the stock market analysts…

Read more »

Picture of an easyJet plane taking off.
Investing Articles

easyJet shares plummet 30% in 3 months! Is it now a top stock to buy?

Surging fuel costs have sent easyJet shares plummeting, but is this volatility turning the airline into one of the best…

Read more »

Petrochemical engineer working at night with digital tablet inside oil and gas refinery plant
Investing Articles

Forecast: in 12 months, a £5,000 investment in BP shares could be worth…

Zaven Boyrazian breaks down the latest price forecasts for BP shares if peace returns to the Middle East or if…

Read more »

White female supervisor working at an oil rig
Investing Articles

Prediction: 12 months from now, £5,000 invested in Shell shares could be worth…

Zaven Boyrazian breaks down the forecast scenarios for Shell shares depending on whether or not the ceasefire holds in the…

Read more »

Santa Clara offices of NVIDIA
Investing Articles

Get ready for Nvidia stock’s next move higher

Nvidia stock has traded sideways over the last six months. But Wall Street analysts are convinced that it’s about to…

Read more »

Smart young brown businesswoman working from home on a laptop
Investing Articles

Prediction: by 2029, £5,000 invested in Tesla stock could be worth…

Tesla stock's off to a miserable start to 2026 falling by over 20%. Zaven Boyrazian takes a look at how…

Read more »

Burst your bubble thumbtack and balloon background
Investing Articles

This penny share is 463% undervalued according to 1 analyst!

An analyst has published a research note arguing that this penny share is massively undervalued. James Beard takes a closer…

Read more »

UK coloured flags waving above large crowd on a stadium sport match.
Investing Articles

What are the best UK shares to buy now to try and make a million?

The best UK shares to buy are often the companies that don’t just withstand weak market conditions, but continue to…

Read more »