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

Happy couple showing relief at news
Dividend Shares

I was right about the Lloyds share price! Next stop 125p?

The Lloyds share price has had a terrific 12 months, leaping by 49%. But even after plunging from its 2026…

Read more »

British pound data
Investing Articles

The red lights are flashing again for Lloyds’ share price! Here’s why

Lloyds' share price continues to defy gravity. But Royston Wild thinks it's only a matter of time before the FTSE…

Read more »

Aston Martin DBX - rear pic of trunk
Investing Articles

Aston Martin shares are now only 41p!

Aston Martin shares just dropped to around the 41p mark! Is this a brilliant buying opportunity or a stock that…

Read more »

Artillery rocket system aimed to the sky and soldiers at sunset.
Investing Articles

Up 325% in 5 years! But are BAE System shares still a no-brainer buy?

BAE Systems shares would have been a brilliant buy five years ago. But could they still offer excellent returns if…

Read more »

Investing Articles

How much do you need to invest each month into FTSE 100 shares to aim for a million?

Simply by putting a few hundred pounds a month into FTSE 100 shares, how might someone aim to become a…

Read more »

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

£10,000 invested in BAE shares at the beginning of 2026 is now worth…

Paul Summers tips his hat to those who invested in BAE Systems shares when markets opened back up in January.…

Read more »

A senior man and his wife holding hands walking up a hill on a footpath looking away from the camera at the view. The fishing village of Polperro is behind them.
Investing Articles

What size ISA do you need for £250-a-week retirement income?

Harvey Jones outlines the advantages of investing in a Stocks and Shares ISA rather than leaving money in cash, and…

Read more »

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

£5,000 invested in Legal & General shares 5 years ago is now worth…

Harvey Jones crunches the numbers to show how much an investor would have earned from Legal & General shares lately,…

Read more »